SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                   FORM 10-Q

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

                 For the quarterly period ended July 29, 2001

                          Commission File No. 0-12781


                                  CULP, INC.

            (Exact name of registrant as specified in its charter)


            NORTH CAROLINA                              56-1001967
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or other organization)


101 S. Main St., High Point, North Carolina             27261-2686
 (Address of principal executive offices)               (zip code)

                                (336) 889-5161
             (Registrant's telephone number, including area code)



Indicate  by check  mark  whether  the  registrant  (1) has filed all  reports
required  to be filed by Section  13 of the  Securities  Exchange  Act of 1934
during  the  preceding  12  months  and (2) has  been  subject  to the  filing
requirements for at least the past 90 days.

                                YES X    NO


            Common shares outstanding at July 29, 2001:  11,221,158
                                Par Value: $.05



                               INDEX TO FORM 10-Q
                       For the period ended July 29, 2001

Part I -  Financial Statements.                                           Page
- ------------------------------------------                               -------

Item 1.    Unaudited Interim Consolidated Financial Statements:
- ---------------------------------------------------------------

Consolidated Statements of Loss-Three Months Ended July 29, 2001           I-1
     and July 30, 2000

Consolidated  Balance  Sheets-July 29, 2001, July 30, 2000 and
April 29, 2001                                                             I-2

Consolidated Statements of Cash Flows---Three Months Ended
July 29, 2001  and July 30, 2000                                           I-3


Consolidated Statements of Shareholders' Equity                            I-4

Notes to Consolidated Financial Statements                                 I-5

Sales by Segment/Division                                                  I-11

International Sales by Geographic Area                                     I-12

Item 2.   Management's Discussion and Analysis of Financial                I-13
- -----------------------------------------------------------
          Condition and Results of Operations
          -----------------------------------

Item 3.   Quantitative and Qualitative Disclosures About                   I-18
- --------------------------------------------------------
          Market Risk
          -----------

Part II - Other Information
- -------------------------------------

Item 6.   Exhibits and Reports on Form 8-K                                 II-1

Signature                                                                  II-2


Item 1:  Financial Statements

                                   CULP, INC.
                         CONSOLIDATED STATEMENTS OF LOSS
           FOR THE THREE MONTHS ENDED JULY 29, 2001 AND JULY 30, 2000

                (Amounts in Thousands, Except for Per Share Data)


                                                             THREE MONTHS ENDED (UNAUDITED)
                                            --------------------------------------------------------------------
                                                     Amounts                                  Percent of Sales
                                            -------------------------                    -------------------------
                                              July 29,     July 30,       % Over
                                                2001         2000        (Under)            2002         2001
                                            -----------  ------------  -----------       -----------  ------------
                                                                                          
Net sales                                $      86,463       101,878       (15.1)%          100.0 %       100.0 %
Cost of sales                                   75,674        87,704       (13.7)%           87.5 %        86.1 %
                                            -----------  ------------  -----------       -----------  ------------
        Gross profit                            10,789        14,174       (23.9)%           12.5 %        13.9 %

Selling, general and
  administrative expenses                       11,235        13,778       (18.5)%           13.0 %        13.5 %
Restructuring expense                            1,303             0       100.0 %            1.5 %         0.0 %
                                            -----------  ------------  -----------       -----------  ------------
        Income (loss) from operations           (1,749)          396      (541.7)%           (2.0)%         0.4 %

Interest expense                                 2,068         2,323       (11.0)%            2.4 %         2.3 %
Interest income                                    (23)           (7)      228.6 %           (0.0)%        (0.0)%
Other expense (income), net                        572           741       (22.8)%            0.7 %         0.7 %
                                            -----------  ------------  -----------       -----------  ------------
        Loss before income taxes                (4,366)       (2,661)      (64.1)%           (5.0)%        (2.6)%

Income taxes  *                                 (1,484)         (905)      (64.0)%           34.0 %        34.0 %
                                            -----------  ------------  -----------       -----------  ------------
        Net loss                          $     (2,882)       (1,756)      (64.1)%           (3.3)%        (1.7)%
                                            ===========  ============  ===========       ===========  ============

Net loss per share                              ($0.26)       ($0.16)      (62.5)%
Net loss per share, assuming dilution           ($0.26)       ($0.16)      (62.5)%
Dividends per share                              $0.00        $0.035      (100.0)%
Average shares outstanding                      11,221        11,209         0.1 %
Average shares outstanding, assuming dilution   11,221        11,209         0.1 %




*  Percent of sales column is calculated as a % of loss before income taxes.


                                                  CULP, INC.
                                          CONSOLIDATED BALANCE SHEETS
                                JULY 29, 2001, JULY 30, 2000, AND APRIL 29, 2001
                                                   Unaudited
                                             (Amounts in Thousands)



                                                     Amounts                         Increase
                                         ---------------------------------          (Decrease)             (1)
                                             July 29,         July 30,      ---------------------------- April 29,
                                               2001             2000         Dollars        Percent        2001
                                          ----------------  -------------  -------------    -----------  ---------
                                                                                         
Current assets
      Cash and cash investments             $         549          1,654       (1,105)      (66.8) %       1,207
      Accounts receivable                          52,353         58,851       (6,498)      (11.0) %      57,849
      Inventories                                  59,006         74,600      (15,594)      (20.9) %      59,997
      Other current assets                          9,893         11,565       (1,672)      (14.5) %       7,856
                                          ----------------  ------------- -------------    -----------  ---------
                Total current assets              121,801        146,670      (24,869)      (17.0) %     126,909

Property, plant & equipment, net                  109,417        123,636      (14,219)      (11.5) %     112,322
Goodwill                                           48,129         49,525       (1,396)       (2.8) %      48,478
Other assets                                        1,711          6,652       (4,941)      (74.3) %       1,871
                                          ----------------  ------------- -------------    -----------  ---------

                Total assets                $     281,058        326,483      (45,425)      (13.9) %     289,580
                                          ================  ============= =============    ===========  =========


Current liabilities
      Current maturities of long-term debt  $       2,130          1,678          452        26.9  %       2,488
      Accounts payable                             24,773         24,942         (169)       (0.7) %      27,371
      Accrued expenses                             16,494         19,762       (3,268)      (16.5) %      17,153
      Income taxes payable                              0              0            0         0.0  %       1,268
                                          ----------------  ------------- -------------    -----------  ---------
                Total current liabilities          43,397         46,382       (2,985)       (6.4) %      48,280

Long-term debt                                    108,522        135,150      (26,628)      (19.7) %     109,168

Deferred income taxes                              10,330         17,459       (7,129)      (40.8) %      10,330
                                          ----------------  ------------- -------------    -----------  ---------
                Total liabilities                 162,249        198,991      (36,742)      (18.5) %     167,778

Shareholders' equity                              118,809        127,492       (8,683)       (6.8) %     121,802
                                          ----------------  ------------- -------------    -----------  ---------

                Total liabilities and
                shareholders' equity        $     281,058        326,483      (45,425)      (13.9) %     289,580
                                          ================  ============= =============    ===========  =========

Shares outstanding                                 11,221         11,209           12         0.1  %      11,221
                                          ================  ============= =============    ===========  =========



(1)  Derived from audited financial statements.


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED JULY 29, 2001 AND JULY 30, 2000
                                    Unaudited

                             (Amounts in Thousands)


                                                                         THREE MONTHS ENDED
                                                                      -------------------------
                                                                              Amounts
                                                                      -------------------------
                                                                       July 29,     July 30,
                                                                         2001         2000
                                                                      ------------ ------------
                                                                               
Cash flows from operating activities:
    Net  loss                                                     $       (2,882)      (1,756)
    Adjustments to reconcile net loss to net cash
       provided by operating activities:
          Depreciation                                                     4,473        5,060
          Amortization of intangible assets                                  393          399
          Amortization of deferred compensation                              (13)          63
          Restructuring expense                                            1,303            0
          Changes in assets and liabilities:
             Accounts receivable                                           5,496       16,372
             Inventories                                                     991         (129)
             Other current assets                                         (1,987)      (1,216)
             Other assets                                                     (3)         147
             Accounts payable                                               (123)      (6,886)
             Accrued expenses                                             (1,957)      (2,409)
             Income taxes payable                                         (1,268)           0
                                                                      ------------ ------------
                Net cash provided by operating activities                  4,423        9,645
                                                                      ------------ ------------
Cash flows from investing activities:
    Capital expenditures                                                  (1,602)      (2,289)
    Purchase of investments to fund deferred compensation liability            0         (200)
                                                                      ------------ ------------
                Net cash used in investing activities                     (1,602)      (2,489)
                                                                      ------------ ------------
Cash flows from financing activities:
    Proceeds from issuance of long-term debt                                  16            0
    Principal payments on long-term debt                                  (1,020)        (658)
    Change in accounts payable-capital expenditures                       (2,475)      (5,459)
    Dividends paid                                                             0         (392)
                                                                      ------------ ------------
                Net cash used in financing activities                     (3,479)      (6,509)
                                                                      ------------ ------------

Increase (decrease) in cash and cash investments                            (658)         647

Cash and cash investments at beginning of period                           1,207        1,007
                                                                      ------------ ------------

Cash and cash investments at end of period                        $          549        1,654
                                                                      ============ ============



                            CULP, INC.
          CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                            (Unaudited)

(Dollars in thousands, except share and per share data)


                                                                                Capital                   Accumulated
                                                     Common Stock             Contributed                   Other          Total
                                                -------------------------     in Excess      Retained   Comprehensive  Shareholders'
                                                Shares            Amount     of Par Value     Earnings       Loss         Equity
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Balance, April 30, 2000                          11,208,720    $    560    $   35,266       $ 93,814     $             $  129,640
    Cash dividends ($0.105 per share)                                                         (1,177)                      (1,177)
    Net loss                                                                                  (8,311)                      (8,311)
    Common stock issued in connection
       with stock option plans                       12,438           1         1,649                                       1,650
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, April 29, 2001                          11,221,158         561        36,915         84,326                      121,802
    Net loss                                                                                  (2,882)                      (2,882)
    Other comprehensive loss:
        Loss on cash flow hedges, net of taxes                                                                 (98)           (98)
    Common stock issued (forfeited) in connection
       with stock option plans                                                    (13)                                        (13)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, July 29, 2001                           11,221,158    $    561    $   36,902       $ 81,444     $     (98)    $  118,809
====================================================================================================================================



                                     Culp, Inc.
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


1. Basis of Presentation

     The accompanying  unaudited consolidated financial statements of Culp, Inc.
and subsidiary include all adjustments, which are, in the opinion of management,
necessary  for fair  presentation  of the results of  operations  and  financial
position.  All of these  adjustments are of a normal  recurring nature except as
disclosed  in  note 8 to  the  consolidated  financial  statements.  Results  of
operations  for interim  periods may not be  indicative of future  results.  The
unaudited  consolidated  financial statements should be read in conjunction with
the  audited  consolidated  financial  statements,  which  are  included  in the
company's  annual  report on Form 10-K filed with the  Securities  and  Exchange
Commission  on  July  27,  2001  for the  fiscal  year  ended  April  29,  2001.
================================================================================

2.  Accounts Receivable

       A summary of accounts receivable follows (dollars in thousands):

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

                                                July 29, 2001    April 29, 2001
- --------------------------------------------------------------------------------

Customers                                       $   54,663        $   60,218
Allowance for doubtful accounts                     (1,263)           (1,282)
Reserve for returns and allowances                  (1,047)           (1,087)
- --------------------------------------------------------------------------------

                                                $   52,353        $   57,849
================================================================================

3.  Inventories

     Inventories are carried at the lower of cost or market.  Cost is determined
for substantially all inventories using the LIFO (last-in, first-out) method.

   A summary of inventories follows (dollars in thousands):

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

                                                July 29, 2001     April 29, 2001
- --------------------------------------------------------------------------------

Raw materials                                    $  33,050        $   31,489
Work-in-process                                      3,731             4,748
Finished goods                                      22,613            24,148
- --------------------------------------------------------------------------------

Total inventories valued at FIFO cost               59,394            60,385
Adjustments of certain inventories to the
  LIFO cost method                                    (388)             (388)
- --------------------------------------------------------------------------------

                                                 $  59,006        $   59,997
================================================================================

4.  Accounts Payable

   A summary of accounts payable follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                                July 29, 2001     April 29, 2001
- --------------------------------------------------------------------------------

Accounts payable-trade                           $  21,826        $   21,949
Accounts payable-capital expenditures                2,947             5,422
- --------------------------------------------------------------------------------

                                                $   24,773        $   27,371
================================================================================

5.  Accrued Expenses

   A summary of accrued expenses follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                                July 29, 2001     April 29, 2001
- --------------------------------------------------------------------------------

Compensation and benefits                       $   4,780         $   6,503
Restructuring                                       2,540             2,383
Other                                               9,174             8,267
- --------------------------------------------------------------------------------

                                                $   16,494        $  17,153
================================================================================


6.  Long-Term Debt

   A summary of long-term debt follows (dollars in thousands):
- --------------------------------------------------------------------------------

                                                July 29, 2001     April 29, 2001
- --------------------------------------------------------------------------------

Senior unsecured notes                           $ 75,000         $  75,000
Industrial revenue bonds and other obligations     32,975            32,959
Revolving credit facility                             999               999
Obligations to sellers                              1,678             2,698
- --------------------------------------------------------------------------------
                                                  110,652           111,656
Less current maturities                            (2,130)           (2,488)
- --------------------------------------------------------------------------------

                                                $ 108,522         $ 109,168
================================================================================

    The senior unsecured notes have a fixed coupon rate of 6.76% and an average
remaining term of 7 years. The principal  payments become due from March 2006 to
March 2010 with interest payable semi-annually.

     The company's revolving credit agreement (the "Credit Agreement")  provides
a multi-currency  revolving credit facility, which expires in April 2002, with a
syndicate of banks in the United States. In August 2001, the company reduced the
revolving  loan  commitment  from  $25,000,000  to  $20,000,000,  and the Credit
Agreement was amended to amend the company's debt to EBITDA ratio, as defined by
the agreement.  The agreement  requires payment of a quarterly  facility fee. On
borrowings outstanding at July 29, 2001, the interest rate was 7.75% (LIBOR plus
4.00%).

     The company's $2,000,000 revolving line of credit expires on April 2002. At
July 29, 2001,  no  borrowings  were  outstanding  under the  revolving  line of
credit.

     The industrial revenue bonds (IRBs) are generally due in balloon maturities
which occur at various dates from 2009 to 2013. The IRBs are  collateralized  by
letters of credit for the outstanding  balance of the IRBs and certain  interest
payments due thereunder.

     The company's loan agreements require, among other things, that the company
maintain compliance with certain financial ratios. At July 29, 2001, the company
was in compliance with these financial covenants.

     At July 29, 2001, the company had two interest rate swap  agreements with a
bank. The following  table  summarizes  certain data regarding the interest rate
swaps:

            notional amount         interest rate          expiration date
            --------------------------------------------------------------
            $  5,000,000                 6.9%                 June 2002
            $  5,000,000                 6.6%                 July 2002

     During  the  first  quarter  of  fiscal  2002,   the  company   recorded  a
mark-to-market  loss of $58,000  because the interest rate swaps no longer serve
as a hedge due to the repayment of debt in fiscal 2001.  Management believes the
risk of incurring losses resulting from the inability of the bank to fulfill its
obligation  under the interest  rate swap  agreements  to be remote and that any
losses incurred would be immaterial.


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

7. Cash Flow Information

     Payments for  interest and income taxes during the period were  (dollars in
thousands):

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

                                                            2002        2001
- --------------------------------------------------------------------------------

Interest                                                 $  785       $ 1,053
Income taxes                                                612             0

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



8. Restructuring

     To  reduce  costs  and  improve   efficiency,   the  company   initiated  a
restructuring  plan in  January  2001 to  streamline  the  corporate  structure,
consolidate  manufacturing operations and close certain facilities.  The company
recorded  restructuring charges of $6.5 million in fiscal 2001 and an additional
amount of $1.3 million,  primarily  related to health care costs for  terminated
personnel,  in the  first  quarter  of fiscal  2002.  A  portion  of this  total
restructuring  charge,  related to the write-down of inventories ($0.9 million),
was classified as a component of cost of sales in fiscal 2001. In addition,  the
company  recognized  restructuring  related charges,  primarily costs related to
moving  equipment,  of $1.0 million in the first quarter of fiscal 2002 and $0.9
million  in  fiscal  2001.   The  company   expects  to   recognize   additional
restructuring related charges,  primarily costs related to moving equipment,  of
approximately $0.2 million in the second quarter of fiscal 2002.

     The following  summarizes  the fiscal 2001 and 2002 restructuring  activity
(dollars in thousands):


                                   2001             April 29,            2002              July 29,
                                  Non-Cash            2001              Non-Cash             2001
                                   Write-  Paid in  Reserve     2002     Write-   Paid in   Reserve
                        Charges    Downs     2001   Balance  Adjustment  Downs      2002    Balance
- ---------------------------------------------------------------------------------------------------
                                                                   
Non-cash write-downs
  of fixed assets to
  Net realizable value  $ 2,540    2,540      -        -        160       160          -         -
Non-cash write-downs
  Of inventories            874      874      -        -          -         -          -         -
Employee termination
  Benefits                  969        -    491      478        925         -        410       993
Lease termination and
  Other exit costs        2,116        -    211    1,905        218         -        576     1,547
- ---------------------------------------------------------------------------------------------------

                        $ 6,499  $ 3,414  $ 702  $ 2,383    $ 1,303    $  160     $  986   $ 2,540
- ---------------------------------------------------------------------------------------------------

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


9. Comprehensive Loss

     Comprehensive  loss is the total of net loss and other  changes  in equity,
except those resulting from  investments by shareholders  and  distributions  to
shareholders not reflected in net loss.

     A summary of total  comprehensive  loss for the period follows  (dollars in
thousands):
- --------------------------------------------------------------------------------

                                                       2002           2001
- --------------------------------------------------------------------------------

Net loss                                         $    (2,882)   $    (1,756)
Other comprehensive loss:
  Loss on cash flow hedges, net
  of taxes of $50                                        (98)             0
- --------------------------------------------------------------------------------

                                                 $    (2,980)   $    (1,756)
================================================================================

Losses on cash flow  hedges  reflected  in other  comprehensive  loss  above are
expected to be recognized in results of operations over the next twelve months.

10. Derivatives

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities." SFAS
No. 133, as amended by SFAS No. 137 and SFAS No.  138,  requires  the company to
recognize all derivative  instruments on the balance sheet at fair value.  These
statements also establish new accounting  rules for hedging  instruments,  which
depend on the nature of the hedge relationship. A fair value hedge requires that
the effective portion of the change in the fair value of a derivative instrument
be  offset  against  the  change  in the  fair  value of the  underlying  asset,
liability,  or firm commitment being hedged through earnings.  A cash flow hedge
requires  that the  effective  portion  of the  change  in the  fair  value of a
derivative  instrument be recognized in Other  Comprehensive  Income ("OCI"),  a
component of Stockholders'  Equity,  and reclassified  into earnings in the same
period or periods  during which the hedged  transaction  affects  earnings.  The
ineffective  portion  of a  derivative  instrument's  change  in fair  value  is
immediately recognized in earnings.


Fair Value Hedging Strategy

     The company uses forward  exchange  contracts  and options to hedge against
its exposure to currency  fluctuations on firm  commitments to purchase  certain
machinery  and  equipment  and raw  materials.  The  company  had  approximately
$484,000 and  $1,547,000  of  outstanding  foreign  exchange  forward  contracts
(denominated in Euros) as of July 29, 2001 and April 29, 2001, respectively.  As
of July 29, 2001 the  duration of these  contracts is three  months.  Due to the
short  maturity  of  these  financial  instruments,  the  fair  values  of these
contracts approximate the contract amount.

Cash Flow Hedging Strategy

     During 2001, the company adopted a policy to manage the exposure related to
forecasted  purchases  of  inventories  denominated  in the EURO  through use of
forward exchange contracts and options.  At July 29, 2001, the duration of these
contracts is fifteen months.

     The company adopted SFAS No. 133 as amended,  effective April 30, 2001. The
effect of this  adoption is not  material  for the three  months  ended July 29,
2001.

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

11. Segment Information

     The  company's  operations  are  classified  into  two  business  segments:
upholstery  fabrics  and  mattress  ticking.   The  upholstery  fabrics  segment
principally  manufactures  and  sells  woven  jacquards  and  dobbies,  wet  and
heat-transfer  prints, and woven and tufted velvets primarily to residential and
commercial  (contract)  furniture  manufacturers.  The mattress  ticking segment
principally  manufactures  and sells woven jacquards,  heat-transfer  prints and
pigment prints to bedding manufacturers.

     The  company   internally   manages  and  reports   selling,   general  and
administrative  expenses,  interest expense,  interest income, other expense and
income  taxes  on a total  company  basis.  Thus,  profit  by  business  segment
represents gross profit. In addition, the company internally manages and reports
cash and cash investments, accounts receivable, other current assets, restricted
investments, property, plant and equipment, goodwill and other assets on a total
company  basis.  Thus,   identifiable   assets  by  business  segment  represent
inventories.

     Sales,  gross profit and inventories for the company's  operating  segments
are as follows:

- --------------------------------------------------------------------------------
(dollars in thousands):
                                                           2002         2001
- --------------------------------------------------------------------------------

Net sales
     Upholstery Fabrics                             $    61,647    $    74,926
     Mattress Ticking                                    24,816         26,952
- --------------------------------------------------------------------------------

                                                    $    86,463    $   101,878
================================================================================

Gross Profit
     Upholstery Fabrics                             $     4,540    $     7,913
     Mattress Ticking                                     6,249          6,261
- --------------------------------------------------------------------------------

                                                    $    10,789    $    14,174
================================================================================

Inventories
     Upholstery Fabrics                             $    47,256    $   61,213
     Mattress Ticking                                    11,750        13,387
- --------------------------------------------------------------------------------

                                                    $    59,006    $   74,600
================================================================================


12. Recent Accounting Pronouncement

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 142,  "Goodwill and Other  Intangible  Assets".  This  statement  supersedes
Accounting Principles Board ("APB") Opinion No. 17 "Intangible Assets". SFAS No.
142  establishes  new standards  for  measuring  the carrying  value of goodwill
related to acquired  companies.  Management is currently analyzing the impact of
adopting SFAS No. 142, which will become  effective for the company on April 29,
2002.

                                   CULP, INC.
                            SALES BY SEGMENT/DIVISION
           FOR THE THREE MONTHS ENDED JULY 29, 2001 AND JULY 30, 2000


                             (Amounts in thousands)


                                               THREE MONTHS ENDED (UNAUDITED)
                                -------------------------------------------------------------
                                      Amounts                         Percent of Total Sales
                                ---------------------                 -----------------------
                                July 29,   July 30,       % Over
Segment/Division                  2001       2000         (Under)     2002         2001
- ------------------------------  ---------- ----------   ------------  ----------  -----------
                                                                    
Upholstery Fabrics
    Culp Decorative Fabrics   $    35,160     41,533     (15.3) %       40.7 %       40.8 %
    Culp Velvets/Prints            25,520     30,074     (15.1) %       29.5 %       29.5 %
    Culp Yarn                         967      3,319     (70.9) %        1.1 %        3.3 %
                                ---------- ----------   ------------  ----------  -----------
                                   61,647     74,926     (17.7) %       71.3 %       73.5 %

Mattress Ticking
    Culp Home Fashions             24,816     26,952      (7.9) %       28.7 %       26.5 %
                                ---------- ----------   ------------  ----------  -----------

                            * $    86,463    101,878     (15.1) %      100.0 %      100.0 %
                                ========== ==========   ============  ==========  ===========



* U.S.  sales were $71,800 and $82,290 for the first  quarter of fiscal 2002 and
fiscal 2001,  respectively.  The percentage decrease in U.S. sales was 12.7% for
the first quarter.


                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
           FOR THE THREE MONTHS ENDED JULY 29, 2001 AND JULY 30, 2000



                             (Amounts in thousands)

                                                   THREE MONTHS ENDED (UNAUDITED)
                                 -------------------------------------------------------------------
                                          Amounts                           Percent of Total Sales
                                 --------------------------                -------------------------
                                  July 29,      July 30,       % Over
      Geographic Area               2001          2000        (Under)         2002          2001
- ----------------------------     ------------  ------------  -----------   -----------    ----------
                                                                           
North America (Excluding USA)   $      8,052         8,395    (4.1) %         54.9 %       42.9 %
Europe                                   705         1,452   (51.4) %          4.8 %        7.4 %
Middle East                            2,903         5,043   (42.4) %         19.8 %       25.7 %
Far East & Asia                        2,570         3,236   (20.6) %         17.5 %       16.5 %
South America                            159           306   (48.0) %          1.1 %        1.6 %
All other areas                          274         1,156   (76.3) %          1.9 %        5.9 %
                                 ------------  ------------  -----------   -----------    ----------

                                $     14,663        19,588   (25.1) %        100.0 %      100.0 %
                                 ============  ============  ===========   ===========    ==========



International  sales,  and the  percentage of total sales,  for each of the last
five fiscal years follows:  fiscal  1997-$101,571  (25%);  fiscal  1998-$137,223
(29%);  fiscal  1999-$113,354  (23%);  fiscal  2000-$111,104  (23%);  and fiscal
2001-$77,824 (19%).  International sales for the first quarter represented 17.0%
and 19.2% for 2002 and 2001, respectively.



Item 2.

                Management's Discussion and Analysis of Financial
                       Condition and Results of Operations

The  following  analysis of the  financial  condition  and results of operations
should be read in conjunction with the Financial  Statements and Notes and other
exhibits included elsewhere in this report.

Overview

Culp is one of the  largest  integrated  marketers  in the world for  upholstery
fabrics for  furniture  and is one of the leading  global  producers of mattress
fabrics (or ticking). The company's fabrics are used primarily in the production
of  residential  and  commercial  upholstered  furniture  and bedding  products,
including sofas, recliners,  chairs, love seats, sectionals,  sofa-beds,  office
seating and mattress sets.  Although Culp markets  fabrics at most price levels,
the company  emphasizes  fabrics that have broad appeal in the  promotional  and
popular-priced categories of furniture and bedding.

Culp's  worldwide  leadership as a marketer of  upholstery  fabrics and mattress
ticking has been achieved  through  internal  expansion and the  integration  of
strategic acquisitions.

The company's  operating  segments are upholstery  fabrics and mattress ticking,
with related divisions  organized within those segments.  In upholstery fabrics,
Culp Decorative Fabrics markets jacquard and dobby woven fabrics for residential
and commercial furniture.  Culp Velvets/Prints  markets a broad range of printed
and velvet fabrics used primarily for residential and juvenile  furniture.  Culp
Yarn manufactures  specialty filling yarn that is used by Culp and also marketed
to outside  customers.  In mattress ticking,  Culp Home Fashions markets a broad
array of fabrics used by bedding manufacturers.

Restructuring Actions

During fiscal 2001, the company initiated a restructuring plan intended to lower
operating expenses,  increase manufacturing utilization,  raise productivity and
position the company to operate  profitably  within the current  environment  of
reduced  demand.   The  plan  involved  the   consolidation  of  certain  fabric
manufacturing capacity within the Culp Decorative Fabrics division,  closing one
of the  company's  four yarn  manufacturing  plants  within  Culp  Yarn,  and an
extensive reduction in selling, general and administrative expenses. The company
also recognized certain inventory  write-downs  related to the closed facilities
as part of this initiative.  The charge from the  restructuring,  cost reduction
and inventory write-down  initiatives is expected to total $10.0 million,  about
$3.6 million of which  represents  non-cash  items.  This includes an additional
amount of $1.3 million resulting from re-evaluating  restructuring  costs in the
first  quarter of fiscal  2002,  principally  related  to health  care costs for
terminated  personnel.  The company recognized $7.4 million of restructuring and
related  charges  during  fiscal 2001 and $2.3  million in the first  quarter of
fiscal 2002.  Management expects to record the remaining  charges,  estimated at
$150,000, during the second quarter of fiscal 2002. The company plans to realize
annualized cost reductions of at least $14 million when the full benefit of this
program is realized. For the first quarter of fiscal 2002, the restructuring and
related  charges  were  recorded  with  $1.3  million  in the line  item  called
"Restructuring expense" and $1.0 million in "Cost of sales." The costs reflected
in "Cost of sales" are  principally  related to the relocation of  manufacturing
equipment.

Management  believes  the  company  now  has a  sound  footprint  of  efficient,
world-class facilities utilizing  state-of-the-art  equipment that positions the
company well to meet the demands by  manufacturers  for even shorter lead times,
consistently reliable delivery schedules and appealing designs.


Three Months ended July 29, 2001 compared with Three Months ended July 30, 2000

Net Sales.  Compared  with fiscal  2001,  upholstery  fabric sales for the first
quarter of fiscal 2002 decreased  17.7% to $61.6 million,  and mattress  ticking
sales decreased 7.9% to $24.8 million (See Sales by Segment/Division schedule on
page  I-11).  The  upholstery  fabric  sales  decrease  reflected:  (1) a  sharp
reduction  (24.9%, or $3.8 million) in international  sales,  principally due to
the high value of the U.S. dollar relative to  international  currencies;  (2) a
decrease in external  yarn sales (70.9% or $2.4  million)  due to the  company's
internal consumption of more of the yarn division's output and exit from certain
yarn  businesses as part of the  restructuring  plan; (3) a decrease in sales to
contract  furniture  customers ($1.2 million),  and (4) a more moderate decrease
(11.6% or $5.9 million) in sales to U.S.  residential  furniture  manufacturers.
The  company  believes  that  it is  improving  its  market  share  in the  U.S.
residential  market because of  well-received  fabric  placements  from the Culp
Decorative Fabrics and Culp  Velvets/Prints  divisions.  The decline in sales in
this category is attributed to general market conditions, and the sales decrease
in mattress ticking also reflects an overall  slowdown in  industry-wide  demand
for bedding in the U.S.

The company had  previously  announced that it did not expect to report a profit
for the first quarter,  excluding restructuring and related charges. Key factors
influencing the year-to-year  comparison were the sharp,  persistent weakness in
consumer  spending on home  furnishings,  especially  in the  promotional  price
category,  and the  strength in the U.S.  dollar  that had an adverse  impact on
exports. Although industry conditions remain challenging,  incoming orders early
in the second quarter for mattress ticking and from U.S.  residential  furniture
customers  are showing some  improvement.  Based on this trend,  Culp expects to
operate its manufacturing capacity at a higher level of output than in the first
quarter. Any increase in demand from U.S. manufacturers of residential furniture
is  expected to be offset in part by a continued  decline in  international  and
contract orders.

Gross Profit and Cost of Sales.  Gross  profit  included  restructuring  related
charges of $1.0 million.  Excluding  these charges,  gross profit declined 17.0%
for the first quarter of fiscal 2002 compared with the  year-earlier  period and
decreased as a percentage of net sales from 13.9% to 13.6%.  The decline of $2.4
million  in  gross  profit,   excluding   restructuring   related  charges,  was
attributable to the Culp  Decorative  Fabrics  ("CDF")  division.  The principal
factors  contributing to the decrease were: (1) the decline in sales volume, and
(2) lower manufacturing  productivity due to the consolidation activities within
the division  during the  quarter.  The company has taken  significant  steps to
improve  productivity  and increase output in the CDF division over the last six
months.  Although  the  company  expects  to see  improving  results  from these
restructuring steps in the second quarter for CDF, it does not expect to realize
the full  benefit of these  actions  until the second half of fiscal  2002.  The
company  experienced  gross margin  improvement in each of its other  divisions,
even while reporting lower sales in those divisions.

Selling,  General  and  Administrative  Expenses.  SG&A  expenses  for the first
quarter  declined  18.5%  from the  prior  year.  Reflecting  the  impact of the
company's actions to reduce expenses, SG&A expenses declined from 13.5% to 13.0%
as a percentage of sales.  SG&A  expenses in the first quarter  include bad debt
expense of  $800,000  compared  with  $45,000 in the  year-earlier  period.  The
increase  in bad debt  expense  from a year ago  primarily  reflects  write-offs
related to two residential furniture customers.  Without the additional bad debt
expense, SG&A expenses were reduced by $3.3 million, or 23.9%, and were 12.1% of
net sales.

Interest  Expense.  Interest  expense for the first  quarter  declined from $2.3
million to $2.1  million  due to  significantly  lower  borrowings  outstanding,
offset somewhat by a substantial increase in interest rates.

Other Expense  (Income).  Other expense (income) for the first quarter of fiscal
2002 totaled $572,000 compared with $741,000 in the prior year. The decrease was
principally  due  to  the  company's  deferred   compensation  plan,  which  was
terminated in January 2001 as a part of the company's cost reduction initiative.

Income  Taxes.  The  effective tax rate for the first quarter of fiscal 2002 was
34.0%, unchanged from the prior year.

Net Loss Per Share.  Net loss per share for the first  quarter  of fiscal  2002,
excluding  restructuring and related charges,  totaled ($0.12) per share diluted
(based on 11,221,000 average shares outstanding during the period) compared with
a net loss of ($0.16) per share  diluted  (based on  11,209,000  average  shares
outstanding during the period) a year ago.

Liquidity and Capital Resources

Liquidity.   Operating  working  capital  (comprised  of  accounts   receivable,
inventory and accounts  payable) was $86.6  million at July 29, 2001,  down from
$108.5 million a year ago.

The  company has  reduced  funded debt by $26.2  million or 19.1% from the first
quarter of last year, and by $1.0 million from last fiscal year end. Funded debt
equals long-term debt plus current maturities. Funded debt was $110.7 million at
July 29, 2001,  compared  with $136.8  million a year ago and $111.7  million at
fiscal  year  end.  Compared  with  51.8%  a  year  ago,  the  company's  funded
debt-to-capital  ratio was 48.2% at July 29,  2001,  its lowest level since July
1997.  Through  the first  three  months  of fiscal  2002,  the  company  had an
operating  cash  flow  of  $4.4  million  compared  with  $9.6  million  in  the
year-earlier period.

EBITDA for the first quarter of fiscal 2002 was $4.8 million  compared with $5.2
million in the prior year. EBITDA excludes interest, income taxes, depreciation,
amortization, and all restructuring and related charges, non-cash or cash.

Financing  Arrangements.  Culp has $75 million of senior  unsecured notes with a
fixed coupon rate of 6.76% and an average remaining term of seven years.

In addition, the company has a $20 million syndicated,  multi-currency revolving
credit facility.  The facility,  which expires in April 2002, requires quarterly
payments of interest on all outstanding borrowings and a quarterly facility fee.
In January and August  2001,  the company  amended the credit  facility to amend
certain covenants.  Additionally,  the January amendment  increased the interest
rate from LIBOR plus 1.10% to 1.60% to LIBOR plus 2.50% to 4.25%.  The  interest
rate matrix is based on the company's  debt to EBITDA  ratio,  as defined by the
facility,  such that a lower ratio allows for a lower interest rate. The amended
facility also limits  capital  expenditures  and restricts  dividends and common
stock repurchases.  As of July 29, 2001, the company had outstanding balances of
approximately $1 million under the credit facility.

The  company  also  has a  total  of  $33.0  million  in  currently  outstanding
industrial  revenue  bonds  ("IRBs")  which  have been used to  finance  capital
expenditures.  The IRBs bear interest at variable rates with a weighted  average
of  8.26%,  including  the  letter  of  credit  fee  percentage.  The  IRBs  are
collateralized by letters of credit for the outstanding  balance of the IRBs and
certain  interest  payments due  thereunder.  The January 2001  amendment to the
credit  facility also  increased the letter of credit fees to a range from 2.50%
to 4.25%, based on the company's debt to EBITDA ratio.

The company's  loan  agreements  require,  among other things,  that the company
maintain  compliance  with certain  financial  ratios.  As of July 29, 2001, the
company was in compliance with these financial covenants.

As of July 29, 2001,  the company had two interest rate swap  agreements  with a
$10  million  notional  amount.  During the first  quarter of fiscal  2002,  the
company  recorded a  mark-to-market  loss of $58,000  because the interest  rate
swaps no longer serve as a hedge due to the repayment of debt.  The company also
enters into  foreign  exchange  forward and option  contracts  to hedge  against
currency   fluctuations   with  respect  to  firm  commitments  and  anticipated
transactions to purchase certain machinery, equipment and raw materials.

Capital  Expenditures.  The  company  maintains  an  ongoing  program of capital
expenditures  designed to increase  capacity  as needed,  enhance  manufacturing
efficiencies   through   modernization  and  increase  the  company's   vertical
integration.  The company's  budget for capital spending for fiscal 2002 is $4.0
million,  compared with $8.1 million in fiscal 2001.  Depreciation for the first
quarter of fiscal 2002 totaled $4.5 million.

The company  believes that cash flows from  operations and funds available under
existing credit  facilities will be sufficient to fund capital  expenditures and
working capital requirements for the foreseeable future.

Inflation

The cost of the company's raw materials is remaining  generally stable although,
the  company is  experiencing  some price  increases  in  petroleum  related raw
materials.  Factors that reasonably can be expected to influence  margins in the
future include changes in raw material  prices,  trends in other operating costs
and overall competitive conditions.

Seasonality

The company's  business is slightly  seasonal,  with  relatively  stronger sales
during the second and fourth  fiscal  quarters.  This  seasonality  results from
one-week closings of the company's manufacturing facilities,  and the facilities
of most of its  customers  in the  United  States,  during  the  first and third
quarters for the holiday weeks including July 4th and Christmas.

Forward-Looking Information

The  company's  quarterly  report on Form 10-Q contains  statements  that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,  including  the Private  Securities  Litigation  Reform Act of 1995.  Such
statements are inherently  subject to risks and  uncertainties.  Forward-looking
statements  are statements  that include  projections,  expectations  or beliefs
about future  events or results or otherwise  are not  statements  of historical
fact.  Such  statements  are often  characterized  by  qualifying  words such as
"expect,"  "believe,"  "estimate,"  "plan," and "project" and their derivatives.
Factors that could influence the matters  discussed in such  statements  include
the level of housing starts and sales of existing  homes,  consumer  confidence,
trends in disposable income and general economic conditions.  Decreases in these
economic  indicators could have a negative effect on the company's  business and
prospects.  Likewise,  increases in interest rates,  particularly  home mortgage
rates,  and increases in consumer  debt or the general rate of inflation,  could
affect the  company  adversely.  Because of the  significant  percentage  of the
company's sales derived from international shipments,  strengthening of the U.S.
dollar  against  other  currencies  could  make  the  company's   products  less
competitive  on the  basis  of price  in  markets  outside  the  United  States.
Additionally,  economic and political  instability in international  areas could
affect the demand for the company's products.

New Accounting Pronouncements

In June 2001, the Financial  Accounting Standards Board ("FASB") issued SFAS No.
142,  "Goodwill  and  Other  Intangible   Assets."  This  statement   supersedes
Accounting Principles Board ("APB") Opinion No. 17 "Intangible Assets." SFAS No.
142  establishes  new standards  for  measuring  the carrying  value of goodwill
related to acquired  companies.  Management is currently analyzing the impact of
adopting SFAS No. 142, which will become  effective for the Company on April 29,
2002.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company has not experienced any
significant changes in market risk since July 29, 2001.

The  company's  exposure to interest  rate risk  consists of floating  rate debt
based on the London Interbank  Offered Rate plus an adjustable  margin under the
company's  revolving  credit agreement and variable rate debt in connection with
industrial revenue bonds. To lower or limit overall borrowing costs, the company
entered   into   interest   rate  swap   agreements   to  modify  the   interest
characteristics  of portions of its outstanding debt. The agreements entitle the
company to receive or pay to the  counterparty  (a major  bank),  on a quarterly
basis, the amounts,  if any, by which the company's interest payments covered by
swap agreements differ from those of the  counterparty.  As of July 29, 2001 the
fair value of the swap  agreements  and  changes in fair  value  resulting  from
changes in market  interest rates are recognized in the  consolidated  financial
statements because the interest rate swaps no longer serve as a hedge due to the
repayment of debt in fiscal 2001. The annual impact on the company's  results of
operations  of a 100 basis  point  interest  rate  change  on the July 29,  2001
outstanding  balance of the variable rate debt would be  approximately  $320,000
irrespective of any swaps.

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to a foreign  subsidiary  domiciled in Canada and firmly committed and
anticipated  purchases  purchases  of  certain  machinery,   equipment  and  raw
materials in foreign  currencies.  The company's  Canadian  subsidiary  uses the
United States dollar as its functional currency.  The company generally does not
use financial  derivative  instruments to hedge foreign  currency  exchange rate
risks associated with the Canadian  subsidiary.  However,  the company generally
enters into foreign exchange forward and option contracts as a hedge against its
exposure to currency  fluctuations on firmly committed and anticipated purchases
of certain machinery,  equipment and raw materials.  The Canadian  subsidiary is
not material to the company's consolidated results of operations; therefore, the
impact of a 10% change in the  exchange  rate at July 29,  2001 would not have a
significant impact on the company's results of operations or financial position.
Additionally,  as the company utilizes foreign currency  instruments for hedging
anticipated and firmly  committed  transactions,  a loss in fair value for those
instruments  is generally  offset by  increases  in the value of the  underlying
exposure.




Part II - OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

      The following exhibits are filed as part of this report.


3(i)            Articles  of  Incorporation  of  the  Company,  as
                amended,   were  filed  as  Exhibit  3(i)  to  the
                Company's  Form 10-Q for the quarter ended January
                29,   1995,   filed  March  15,   1995,   and  are
                incorporated herein by reference.

3(ii)           Restated  and Amended  Bylaws   of the Company, as
                amended June 12, 2001.

3(iii)          Articles   of   Amendment  of  Culp,   Inc.  dated
                October 5, 1999 for the  purpose of  amending  its
                Restated   Charter   to   fix   the   designation,
                preferences,  limitations and relative rights of a
                series of its  Preferred  Stock.  The  Articles of
                Amendment  of Culp,  Inc.  were  filed as  Exhibit
                3(iii) to the Company's  Form 10-Q for the quarter
                ended October 31, 1999,  filed  December 15, 1999,
                and are incorporated herein by reference.

10(a)           Sixth  Amendment to  Credit Agreement  dated March
                28,  2001,  among  Wachovia  Bank, N.A., as agent,
                First Union National Bank, as documentation agent,
                and Wachovia Bank, N.A., First Union National Bank,
                and Suntrust Bank as lenders.

 10(b)          Seventh    Amendment   to    Credit     Agreement,
                dated August 29, 2001,  among Wachovia Bank, N.A.,
                as  agent,   First   Union   National   Bank,   as
                documentation  agent,  and  Wachovia  Bank,  N.A.,
                First Union  National  Bank,  and Suntrust Bank as
                lenders.


(b)  Reports on Form 8-K:

The following reports on Form 8-K were filed during the period covered
by this report:

   (1)Form  8-K  dated  August 22,  2001,  included  under  Item  5,
      Other Events, the Company's press release for quarterly earnings
      and the Financial Information Release relating to certain
      financial information for the quarter and year ended July 29,
      2001.



                               SIGNATURE

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.

                                    CULP, INC.
                                    (Registrant)


Date:   September 12, 2001      By:  s/s  Franklin N. Saxon
                                          Franklin N. Saxon
                                          Executive  Vice  President and
                                          Chief Financial Officer

                                          (Authorized to sign on behalf
                                          of the registrant and also sign-
                                          ing as principal financial officer)