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 January 27, 2002

                          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 January 27, 2002:  11,221,158
                                Par Value: $.05


                               INDEX TO FORM 10-Q
                      For the period ended January 27, 2002

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss)---Three and Nine Months
Ended January 27, 2002 and January 28, 2001                                I-1

Consolidated Balance Sheets---January 27, 2002, January 28, 2001
and April 29, 2001                                                         I-2

Consolidated Statements of Cash Flows---Nine Months Ended January 27,
2002 and January 28, 2001                                                  I-3


Consolidated Statements of Shareholders' Equity                            I-4

Notes to Consolidated Financial Statements                                 I-5

Sales by Product Group                                                     I-13

International Sales by Geographic Area                                     I-14

Item 2.   Management's Discussion and Analysis of Financial                I-15
           Condition and Results of Operations

Item 3.   Quantitative and Qualitative Disclosures About                   I-23
           Market Risk


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

Signature                                                                  II-2




 Item 1:  Financial Sattements

                                  CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 27, 2002 AND JANUARY 28, 2001
                (Amounts in Thousands, Except for Per Share Data)


                                                                      THREE MONTHS ENDED (UNAUDITED)
                                             --------------------------------------------------------------------------------
                                                        Amounts                                       Percent of Sales
                                             ------------------------------                     -----------------------------
                                              January 27,     January 28,       % Over
                                                 2002            2001           (Under)            2002            2001
                                             --------------  --------------  --------------     --------------  -------------
                                                                                                   
Net sales                                 $         90,618          95,880         (5.5)%            100.0 %        100.0 %
Cost of sales                                       77,110          86,047        (10.4)%             85.1 %         89.7 %
                                             --------------  --------------  --------------     --------------  -------------
         Gross profit                               13,508           9,833         37.4 %             14.9 %         10.3 %

Selling, general and
  administrative expenses                           11,038          12,480        (11.6)%             12.2 %         13.0 %
Restructuring expense                                    0           2,504          0.0 %              0.0 %          2.6 %
                                             --------------  --------------  --------------     --------------  -------------
         Income (loss) from operations               2,470          (5,151)       148.0 %              2.7 %         (5.4)%

Interest expense                                     1,820           2,222        (18.1)%              2.0 %          2.3 %
Interest income                                        (42)            (18)       133.3 %             (0.0)%         (0.0)%
Other expense (income), net                            435             811        (46.4)%              0.5 %          0.8 %
                                             --------------  --------------  --------------     --------------  -------------
         Income (loss) before income taxes             257          (8,166)       103.1 %              0.3 %         (8.5)%


Income taxes                                            87          (2,696)       103.2 %             34.0 %         33.0 %
                                             --------------  --------------  --------------     --------------  -------------
         Net income (loss)                $            170          (5,470)       103.1 %              0.2 %         (5.7)%
                                             ==============  ==============  ==============     ==============  =============

Net income per share                                 $0.02          ($0.49)       104.1 %
Net income per share, assuming dilution              $0.02          ($0.49)       104.1 %
Average shares outstanding                          11,221          11,211          0.1 %
Average shares outstanding, assuming dilution       11,304          11,211          0.8 %


                                                                      NINE MONTHS ENDED (UNAUDITED)
                                             --------------------------------------------------------------------------------
                                                        Amounts                                       Percent of Sales
                                             ------------------------------                     -----------------------------
                                              January 27,     January 28,       % Over
                                                 2002            2001           (Under)            2002            2001
                                             --------------  --------------  --------------     --------------  -------------
Net sales                                 $        273,481         308,739        (11.4)%            100.0 %        100.0 %
Cost of sales                                      233,642         267,845        (12.8)%             85.4 %         86.8 %
                                             --------------  --------------  --------------     --------------  -------------
         Gross profit                               39,839          40,894         (2.6)%             14.6 %         13.2 %

Selling, general and
  administrative expenses                           33,823          39,749        (14.9)%             12.4 %         12.9 %
Restructuring expense                                1,303           2,504        (48.0)%              0.5 %          0.8 %
                                             --------------  --------------  --------------     --------------  -------------
         Income (loss) from operations               4,713          (1,359)      (446.8)%              1.7 %         (0.4)%

Interest expense                                     5,851           6,830        (14.3)%              2.1 %          2.2 %
Interest income                                        (99)            (40)       147.5 %             (0.0)%         (0.0)%
Other expense (income), net                          1,772           2,127        (16.7)%              0.6 %          0.7 %
                                             --------------  --------------  --------------     --------------  -------------
         Loss before income taxes                   (2,811)        (10,276)        72.6 %             (1.0)%         (3.3)%

Income taxes                                          (956)         (3,392)        71.8 %             34.0 %         33.0 %
                                             --------------  --------------  --------------     --------------  -------------
         Net loss                         $         (1,855)         (6,884)        73.1 %             (0.7)%         (2.2)%
                                             ==============  ==============  ==============     ==============  =============

Net loss per share                                  ($0.17)         ($0.61)        72.1 %
Net loss per share, assuming dilution               ($0.17)         ($0.61)        72.1 %
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 income (loss) before income taxes.



                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
               JANUARY 27, 2002, JANUARY 28, 2001, APRIL 29, 2001
                                    Unaudited
                             (Amounts in Thousands)



                                                                  Amounts                          Increase
                                                  ---------------------------------               (Decrease)
                                                   January 27,         January 28,   ---------------------------------   * April 29,
                                                      2002                 2001            Amount          Percent           2001
                                                  ---------------   ---------------  ---------------     -------------  ------------
                                                                                                          
Current assets
       Cash and cash investments                $         10,359               292          10,067       3,447.6 %           1,207
       Accounts receivable                                46,171            54,474          (8,303)        (15.2)%          57,849
       Inventories                                        59,398            67,156          (7,758)        (11.6)%          59,997
       Other current assets                                9,323            13,706          (4,383)        (32.0)%           7,856
                                                  ---------------   ---------------  ---------------     -------------  ------------
                   Total current assets                  125,251           135,628         (10,377)         (7.7)%         126,909

Property, plant & equipment, net                         102,457           116,207         (13,750)        (11.8)%         112,322
Goodwill                                                  47,432            48,827          (1,395)         (2.9)%          48,478
Other assets                                               1,641             2,256            (615)        (27.3)%           1,871
                                                  ---------------   ---------------  ---------------     -------------  ------------

                   Total assets                 $        276,781           302,918         (26,137)         (8.6)%         289,580
                                                  ===============   ===============  ===============     =============  ============


Current liabilities
       Current maturities of long-term debt    $           3,127             2,159             968          44.8 %           2,488
       Accounts payable                                   21,336            27,084          (5,748)        (21.2)%          27,371
       Accrued expenses                                   15,015            15,417            (402)         (2.6)%          17,153
       Income taxes payable                                    0                 0               0           0.0 %           1,268
                                                  ---------------   ---------------  ---------------     -------------  ------------
                   Total current liabilities              39,478            44,660          (5,182)        (11.6)%          48,280


Long-term debt                                           106,960           119,213         (12,253)        (10.3)%         109,168

Deferred income taxes                                     10,330            17,459          (7,129)        (40.8)%          10,330
                                                  ---------------   ---------------  ---------------     -------------  ------------
                   Total liabilities                     156,768           181,332         (24,564)        (13.5)%         167,778

Shareholders' equity                                     120,013           121,586          (1,573)         (1.3)%         121,802
                                                 ---------------   ---------------  ---------------     -------------  ------------

                   Total liabilities and
                   shareholders' equity         $        276,781           302,918         (26,137)         (8.6)%         289,580
                                                  ===============   ===============  ===============     =============  ============

Shares outstanding                                        11,221            11,211              10           0.1 %          11,221
                                                  ===============   ===============  ===============     =============  ============



* Derived from audited financial statements.


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE NINE MONTHS ENDED JANUARY 27, 2002 AND JANUARY 28, 2001
                                    Unaudited
                             (Amounts in Thousands)


                                                                                          NINE MONTHS ENDED
                                                                                    ------------------------------
                                                                                               Amounts
                                                                                    ------------------------------
                                                                                     January 27,     January 28,
                                                                                        2002            2001
                                                                                    --------------  --------------
                                                                                                 
Cash flows from operating activities:
     Net loss                                                                   $         (1,855)         (6,884)
     Adjustments to reconcile net loss to net cash
        provided by operating activities:
            Depreciation                                                                  13,214          14,781
            Amortization of intangible and other assets                                    1,177           1,196
            Amortization of deferred compensation                                             92             303
            Restructuring expense                                                          1,303           2,504
            Changes in assets and liabilities:
                  Accounts receivable                                                     11,678          20,749
                  Inventories                                                                599           7,315
                  Other current assets                                                    (1,453)         (3,357)
                  Other assets                                                               (19)            226
                  Accounts payable                                                        (1,768)         (4,536)
                  Accrued expenses                                                        (3,319)         (8,076)
                  Income taxes payable                                                    (1,268)              0
                                                                                    --------------  --------------
                   Net cash provided by operating activities                              18,381          24,221
                                                                                    --------------  --------------
Cash flows from investing activities:
     Capital expenditures                                                                 (3,393)         (6,532)
     Sales of investments related to deferred compensation plan                                0           4,547
                                                                                    --------------  --------------
                   Net cash used in investing activities                                  (3,393)         (1,985)
                                                                                    --------------  --------------
Cash flows from financing activities:
     Proceeds from issuance of long-term debt                                                  0             564
     Principal payments on long-term debt                                                 (1,569)        (16,678)
     Change in accounts payable-capital expenditures                                      (4,267)         (5,667)
     Dividends paid                                                                            0          (1,177)
     Proceeds from common stock issued                                                         0               7
                                                                                    --------------  --------------
                   Net cash used in financing activities                                  (5,836)        (22,951)
                                                                                    --------------  --------------

Increase (decrease) in cash and cash investments                                           9,152            (715)

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

Cash and cash investments at end of period                                      $         10,359             292
                                                                                    ==============  ==============


                                                  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
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                  <c>
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                                                                                 (1,855)                       (1,855)
  Other comprehensive loss:
    Loss on cash flow hedges, net of taxes                                                                    (26)          (26)
  Common stock issued in connection
       with stock option plans                                                    92                                         92
- --------------------------------------------------------------------------------------------------------------------------------
Balance,  January 27, 2002                 11,221,158   $   561           $   37,007     $ 82,471     $       (26)   $  120,013
================================================================================================================================


                                    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  26,  2001  for the  fiscal  year  ended  April  29,  2001.
================================================================================

2.  Accounts Receivable

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

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

                                            January 27, 2002      April 29, 2001
- --------------------------------------------------------------------------------

Customers                                       $   49,096        $   60,218
Allowance for doubtful accounts                     (2,000)           (1,282)
Reserve for returns and allowances                    (925)           (1,087)
- --------------------------------------------------------------------------------

                                                $   46,171        $   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):

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

                                             January 27, 2002     April 29, 2001
- --------------------------------------------------------------------------------

Raw materials                                    $   30,393       $   31,489
Work-in-process                                       3,989            4,748
Finished goods                                       25,404           24,148
- --------------------------------------------------------------------------------

Total inventories valued at FIFO                     59,786           60,385
Adjustments of certain inventories to LIFO             (388)            (388)
- --------------------------------------------------------------------------------

                                                 $   59,398       $   59,997
================================================================================

4.  Accounts Payable

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

                                             January 27, 2002     April 29, 2001
- --------------------------------------------------------------------------------

Accounts payable-trade                           $   20,181       $   21,949
Accounts payable-capital expenditures                 1,155            5,422
- --------------------------------------------------------------------------------

                                                 $   21,336       $   27,371
================================================================================

5.  Accrued Expenses

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

                                           January  27, 2002      April 29, 2001
- --------------------------------------------------------------------------------

Compensation, commissions and related benefits  $    6,639        $    7,806
Interest                                             2,267             1,367
Restructuring                                        1,363             2,383
Other                                                4,746             5,597
- --------------------------------------------------------------------------------

                                                $   15,015        $   17,153
================================================================================


6.  Long-Term Debt

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

                                             January 27, 2002     April 29, 2001
- --------------------------------------------------------------------------------

Senior unsecured notes                           $   75,000       $   75,000
Industrial revenue bonds                             30,612           30,612
Canadian government loan                              1,798            2,347
Revolving credit facility                               999              999
Obligations to sellers                                1,678            2,698
- --------------------------------------------------------------------------------
                                                    110,087          111,656
Less current maturities                              (3,127)          (2,488)
- --------------------------------------------------------------------------------

                                                 $  106,960       $  109,168
- --------------------------------------------------------------------------------


     The senior  unsecured notes have an average  remaining term of 7 years. The
principal  payments  become  due from  March  2006 to March  2010 with  interest
payable  semi-annually.  The note purchase agreements were amended as of January
31, 2002 to amend certain  covenants,  including the  replacement of the minimum
consolidated   net  worth  test  with  a  minimum   tangible   net  worth  test.
Additionally, the amendment increased the fixed coupon rate from 6.76% to 7.76%.

     The company's revolving credit agreement (the "Credit Agreement")  provides
a revolving credit facility with two banks in the United States. Effective March
2002,  the  Credit  Agreement  provides  for  a  revolving  loan  commitment  of
$10,000,000.  The  agreement  requires  payment of a quarterly  facility fee. On
borrowings  outstanding at January 27, 2002,  the interest rate was 5.909%.  The
Credit  Agreement was amended in March 2002 to extend the termination  date from
April 2002 to June 2002.

     The company's $2,000,000 revolving line of credit expires in April 2002. At
January 27, 2002, 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.  As  of  January  27,  2002,  the  interest  rate  on
outstanding IRBs was 5.40%, including the letter of credit fee percentage.

     The company's loan agreements require, among other things, that the company
maintain  compliance  with certain  financial  ratios.  At January 27, 2002, the
company was in compliance with these financial covenants.

     At January 27, 2002, 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  nine  months of fiscal  2002,  the  company  recorded  a
mark-to-market  loss of $176,000 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.

     The principal  payment  requirements of long-term debt during the next five
fiscal  years  are:  2002 - $0;  2003 -  $3,126,000;  2004  -  $449,000;  2005 -
$450,000; and 2006 - $11,450,000.

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


7. Cash Flow Information

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

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

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

Interest                                            $    4,977     $     5,650
Income taxes                                             1,553             319

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


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 $.2 million in the second quarter fiscal 2002, $1.0 million
in the first quarter of fiscal 2002 and $0.9 million in fiscal 2001.

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



                                   2001             April 29,           2002             Jan 27,
                                 Non-Cash             2001            Non-Cash            2002
                         2001     Write-   Paid in   Reserve   2002    Write-  Paid in   Reserve
                        Charges   Downs     2001     Balance  Charges  Downs     2002    Balance
- ------------------------------------------------------------------------------------------------
                                                          <c>      <c>
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        -      795      608
Lease termination and
  other exit costs        2,116        -     211     1,905       218        -    1,368      755
- ------------------------------------------------------------------------------------------------

                        $ 6,499   $ 3,414  $ 702   $ 2,383   $ 1,303   $  160  $ 2,163  $ 1,363
- ------------------------------------------------------------------------------------------------



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


9. Comprehensive Income (Loss)

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

     A summary of total  comprehensive  income (loss) for the three months ended
January  27,  2002  and  January  28,  2001  follows   (dollars  in  thousands):
- --------------------------------------------------------------------------------

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

Net lncome (Loss)                                   $      170    $    (5,470)
Gain (Loss) on foreign exchange forward contracts,
   net of taxes:
   Net changes in fair value                               (60)             0
   Net gains reclassified into earnings                     13              0
- --------------------------------------------------------------------------------

                                                    $      123    $    (5,470)
- --------------------------------------------------------------------------------


A summary of total comprehensive loss for the nine months ended January 27, 2002
and January 28, 2001 follows (dollars in thousands):
- --------------------------------------------------------------------------------

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

Net loss                                            $   (1,855)   $    (6,884)
Gain (Loss) on foreign exchange forward contracts,
   net of taxes:
   Net changes in fair value of derivatives                (56)             0
   Net gains reclassified into earnings                     30              0
- --------------------------------------------------------------------------------

                                                    $   (1,881)   $    (6,884)
- --------------------------------------------------------------------------------

Losses on cash flow hedges reflected in other comprehensive  income (loss) above
are  expected  to be  recognized  in results of  operations  over the next three
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.


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 January 27, 2002,  the duration of
these contracts is nine months.

     The company adopted SFAS No. 133 as amended,  effective April 30, 2001. The
effect of this  adoption was not material for the nine months ended  January 27,
2002.

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


11.  Earnings per Share

     Basic earnings per share is computed using the  weighted-average  number of
shares  outstanding  during  the  period.  Diluted  earnings  per share uses the
weighted-average  number  of  shares  outstanding  during  the  period  plus the
additional  common  shares  that would be  outstanding  during the period if the
dilutive  potential  common shares  issuable  under  employee and director stock
options were issued.  Weighted  average shares used in the  computation of basic
and diluted earnings per share are as follows:

(in thousands)                                        Three Months Ended
- --------------------------------------------------------------------------------

                                           January 27, 2002    January  28, 2001
- --------------------------------------------------------------------------------

Weighted average common
      shares outstanding (basic)                 11,221                11,211
Effect of  stock options                             83                     0
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding (diluted)             11,304                11,211
================================================================================


12. 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,  other current assets, property, plant and equipment,
and other assets on a total company basis. Thus, identifiable assets by business
segment represent accounts receivable, inventories and goodwill.



     Sales and gross profit for the company's  operating  segments for the three
months  ended  January 27, 2002 and January 28, 2001 are as follows  (dollars in
thousands):

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

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

Net sales
     Upholstery Fabrics                         $      65,844    $    72,297
     Mattress Ticking                                  24,774         23,583
- --------------------------------------------------------------------------------

                                                $      90,618    $    95,880
- --------------------------------------------------------------------------------

Gross Profit
     Upholstery Fabrics                         $       6,828    $     4,158 [1]
     Mattress Ticking                                   6,680          5,675
- --------------------------------------------------------------------------------

                                                $      13,508    $     9,833
- --------------------------------------------------------------------------------


     Sales and gross profit for the  company's  operating  segments for the nine
months  ended  January 27, 2002 and January 28, 2001 are as follows  (dollars in
thousands):

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

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

Net sales
     Upholstery Fabrics                          $   197,869     $   230,222
     Mattress Ticking                                 75,612          78,517
- --------------------------------------------------------------------------------

                                                 $   273,481     $   308,739
- --------------------------------------------------------------------------------

Gross Profit
     Upholstery Fabrics                          $    19,561 [1] $    21,426 [1]
     Mattress Ticking                                 20,278          19,468
- --------------------------------------------------------------------------------

                                                $     39,839     $    40,894
- --------------------------------------------------------------------------------

[1] Includes  restructuring-related charges of $0.7 million for the three months
ended  January 28,  2001;  and $1.2 million and $0.7 million for the nine months
ended January 27, 2002 and January 28, 2001, respectively.

     Identifiable  assets,   including  accounts  receivable,   inventories  and
goodwill,  for the  company's  operating  segments  as of January  27,  2002 and
January 28, 2001 are as follows (dollars in thousands):

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

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

     Upholstery Fabrics                          $   129,920     $    49,954 [1]
     Mattress Ticking                                 31,978          17,202 [1]
- --------------------------------------------------------------------------------

                                                 $   155,898     $    67,156

[1]  Includes inventories only for fiscal 2001.
================================================================================

                                   CULP, INC.
                             SALES BY PRODUCT GROUP
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 27, 2002 AND JANUARY 28, 2001
                             (Amounts in thousands)



                                               THREE MONTHS ENDED (UNAUDITED)
                                 ------------------------------------------------------------
                                       Amounts                           Percent of Total Sales
                                   --------------------                  ----------------------
                                 January 27,  January 28,    % Over
Product Group                       2002        2001         (Under)       2002        2001
- ------------------------------    ---------   ---------    ------------  ----------  ----------
                                                                      
Upholstery Fabrics
    Culp Decorative Fabrics    $    35,878      40,955      (12.4) %       39.6 %      42.7 %
    Culp Velvets/Prints             28,648      28,631        0.1  %       31.6 %      29.9 %
    Culp Yarn **                     1,318       2,711      (51.4) %        1.5 %       2.8 %
                                  ---------   ---------   ------------  ----------   ----------
                                    65,844      72,297       (8.9) %       72.7 %      75.4 %

Mattress Ticking
    Culp Home Fashions              24,774      23,583        5.1  %       27.3 %      24.6 %
                                  ---------   ---------   ------------  ----------   ----------

                             * $    90,618      95,880       (5.5) %      100.0 %     100.0 %
                                  =========   =========   ============  ==========   ==========



                                                NINE MONTHS ENDED (UNAUDITED)
                                 ---------------------------------------------------------------

                                       Amounts                           Percent of Total Sales
                                 --------------------                    -----------------------
                                 January 27,  January 28,   % Over
Product Group                      2002          2001       (Under)          2002        2001
- ------------------------------   ---------    ---------    ------------  ----------   ----------
Upholstery Fabrics
    Culp Decorative Fabrics   $   109,531      129,280       (15.3) %       40.1 %      41.9 %
    Culp Velvets/Prints            84,522       90,778        (6.9) %       30.8 %      29.4 %
    Culp Yarn **                    3,816       10,164       (62.5) %        1.4 %       3.3 %
                                 ---------    ---------    ------------  ----------   ----------
                                  197,869      230,222       (14.1) %       72.4 %      74.6 %

Mattress Ticking
    Culp Home Fashions             75,612       78,517        (3.7) %       27.6 %      25.4 %
                                 ---------    ---------    ------------  ----------   ----------

                            * $   273,481      308,739       (11.4) %      100.0 %     100.0 %
                                 =========    =========    ============  ==========   ==========



* U.S.  sales were $79,539 and $77,360 for the third  quarter of fiscal 2002 and
fiscal  2001,  respectively;  and  $233,617  and $246,672 for the nine months of
fiscal 2002 and 2001,  respectively.  The percentage  increase in U.S. sales was
2.8% for the third quarter and a decrease of 5.3% for the nine months.
** The fiscal 2001 sales for Culp Yarn include sales from exited  businesses due
to  restructuring  of $1.7 million in the third  quarter and $6.3 million in the
first nine months.


                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 27, 2002 AND JANUARY 28, 2001
                             (Amounts in thousands)



                                             THREE MONTHS ENDED (UNAUDITED)
                           -------------------------------------------------------------
                                                                       Percent of Total
                                       Amounts                              Sales
                                ---------------------                --------------------
                               January 27,   January 28,  % Over
   Geographic Area               2002           2001      (Under)      2002       2001
- -----------------------       ----------     ---------    ---------  ---------  ---------
                                                                  
North America (Excluding USA) $   6,613        8,226       (19.6)%     59.7 %     44.4 %
Europe                              472        1,669       (71.7)%      4.3 %      9.0 %
Middle East                         598        3,924       (84.8)%      5.4 %     21.2 %
Far East & Asia                   2,924        4,277       (31.6)%     26.4 %     23.1 %
South America                       155          147         5.6 %      1.4 %      0.8 %
All other areas                     318          277        14.7 %      2.9 %      1.5 %
                              ----------    ---------     ---------  ---------  ---------

                              $  11,079       18,520       (40.2)%    100.0 %    100.0 %
                              ==========    =========     =========  =========  =========




                                                 NINE MONTHS ENDED (UNAUDITED)
                              ------------------------------------------------------
                                                                       Percent of Total
                                     Amounts                                Sales
                              ---------------------                  --------------------
                              January 27,  January 28,    % Over
    Geographic Area               2002          2001       (Under)       2002       2001
- -----------------------       ----------    ---------    ---------   ---------  ---------
North America (Excluding USA) $  23,023      26,177       (12.0)%      57.9 %     42.2 %
Europe                            2,115       4,928       (57.1)%       5.3 %      7.9 %
Middle East                       4,804      14,456       (66.8)%      12.1 %     23.3 %
Far East & Asia                   8,414      13,103       (35.8)%      21.1 %     21.1 %
South America                       490         732       (33.1)%       1.2 %      1.2 %
All other areas                   1,018       2,671       (61.9)%       2.6 %      4.3 %
                              ----------   ---------     ---------   ---------  ---------

                              $  39,864      62,067       (35.8)%     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 third quarter represented 12.2%
and 19.3%  for 2002 and 2001,  respectively.  Year-to-date  international  sales
represented 14.6% and 20.1% of total sales for 2002 and 2001, respectively.


 Item 2.

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



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 (ticking). The company's fabrics are used primarily in the production of
residential and contract 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 contract 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 primarily used by Culp. 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 an  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. While the physical relocation and movement of machinery
and equipment  involved in the restructuring has been essentially  completed and
the related fixed  manufacturing  cost savings  achieved,  the company still has
much  improvement to make to reach targeted  productivity and variance levels as
well as stock keeping unit (sku) reduction goals in the Culp Decorative  Fabrics
division. The total charge from the restructuring,  cost reduction and inventory
write-down initiatives was $9.9 million, about $3.6 million of which represented
non-cash items. The company recognized $7.4 million of restructuring and related
charges  during fiscal 2001, and $2.5 million in the first nine months of fiscal
2002. No restructuring and related charges were recorded in the third quarter of
fiscal 2002.  Restructuring and related charges for fiscal 2002 were recorded as
$1.3 million in the line item "Restructuring  expense" and $1.2 million in "Cost
of sales." The costs reflected in "Cost of sales" are principally related to the
relocation of manufacturing equipment. The company's restructuring plan targeted
annualized cost reductions of at least $14 million when the full benefit of this
program is realized.  Management  believes the company now has a sound footprint
of efficient,  world-class facilities utilizing  state-of-the-art equipment that
position Culp well to meet the demands by manufacturers  for shorter lead times,
reliable delivery schedules and appealing designs.

Three Months and Nine Months ended  January 27, 2002  compared with Three Months
and Nine Months ended January 28, 2001

Net Sales.  Compared  with the  year-earlier  period,  the  company's  net sales
declined  only 5.5% for the third  quarter of fiscal 2002,  versus 13.1% for the
second  quarter of fiscal 2002,  15.1% for the first quarter of fiscal 2002, and
21.9% for the fourth quarter of fiscal 2001. This quarterly trend indicates that
the sales  decline  bottomed in the fourth  quarter of fiscal  2001.  Based upon
current business conditions, the company is optimistic that this improving sales
trend can continue.

Compared  with fiscal 2001,  upholstery  fabric  sales for the third  quarter of
fiscal 2002  decreased  8.9% to $65.8  million,  and  decreased  14.1% to $197.9
million  for the first nine  months of fiscal  2002 (See Sales by Product  Group
schedule on Page I-13).  Reflecting a continuation  of the trends  identified in
the first half of fiscal 2002, the upholstery fabric sales decrease in the third
quarter  represents:   (1)  a  sharp  reduction  (42.1%,  or  $5.9  million)  in
international  sales,  principally  reflecting the high value of the U.S. dollar
relative to  international  currencies;  (2) a decrease  in external  yarn sales
(51.4% or $1.4 million) due to the company's internal consumption of more of the
yarn division's  output and its exit from certain yarn businesses as part of the
restructuring  plan; and (3) a decrease in sales to contract furniture customers
($1.1   million).   A  significant   factor   contributing  to  the  decline  in
international  sales is the persistent  weakness in demand for the company's wet
print flock fabrics, which has negatively impacted the profitability of the Culp
Velvets/Prints  product  group.  Management  continues  to  assess  its plan for
addressing  this  under-performing  product  line.  Sales  to  U.S.  residential
furniture  manufacturers  in the third quarter of fiscal 2002  increased 3.9% or
$2.0  million  compared  with the third  quarter  of fiscal  2001.  The  company
believes  that it is improving its market share in the U.S.  residential  market
because of well-received  fabric  placements in the Culp Decorative  Fabrics and
Culp Velvets/Prints product groups.

Compared  with fiscal 2001,  sales of mattress  ticking for the third quarter of
fiscal 2002 increased 5.1% to $24.8 million, and decreased 3.7% to $75.6 million
for the first nine months of fiscal 2002. The  year-to-date  decline in mattress
ticking also reflects a strong decrease in  international  sales.  Sales to U.S.
bedding  manufacturers  increased 14.1% to $21.8 million in the third quarter of
fiscal 2002, reversing a trend of sales decreases in the first two quarters, and
increased  1.8% to $66.0  million for the first nine months of fiscal 2002.  The
company  believes  that it is gaining  market share in the U.S.  bedding  market
because of well received  ticking  placements in the Culp Home Fashions  product
group.

Gross  Profit  and Cost of Sales.  Gross  profit  increased  37.4% for the third
quarter of fiscal 2002 compared with the year-earlier  period and increased as a
percentage  of net sales to 14.9%  from  10.3%.  The  increase  in gross  profit
percentage  reflects the benefit of the  restructuring  steps and other  actions
that have been taken to reduce expenses.  The company realized significant gross
profit  increases  over the third  quarter  of last  year in Culp Home  Fashions
(mattress  ticking),  Culp  Velvets/Prints and Culp Yarn. During the quarter the
company began to realize lower variances and improved manufacturing productivity
in the Culp  Decorative  Fabrics product group, a positive trend that management
expects to continue  in the fourth  quarter.  Even on a sales  decline of 12.4%,
Culp Decorative  Fabrics achieved higher gross margins over the third quarter of
last year.

Selling,  General  and  Administrative  Expenses.  Reflecting  the impact of the
company's  actions  to reduce  expenses,  SG&A  expenses  for the third  quarter
declined 11.6% from the prior year. SG&A expenses in the third quarter  included
bad debt expense of $703,000  compared with $31,600 in the year-earlier  period.
Without the  additional  bad debt  expense,  SG&A  expenses were reduced by $2.1
million,  or 17.2%,  and were 11.4% of net sales.  For the first nine  months of
fiscal 2002, bad debt expense  totaled $2.9 million.  Without the additional bad
debt  expense,  SG&A  expenses  for the first nine months  were  reduced by $8.9
million, or 22.3%, and were 11.3% of net sales. The increase in bad debt expense
from a year ago reflects primarily write-offs of one bedding and two residential
furniture  customers  as well  as an  increase  in the  allowance  for  doubtful
accounts.

Interest  Expense.  Interest  expense for the third quarter  declined 18.1% from
$2.2 million to $1.8 million due to significantly lower borrowings  outstanding,
offset somewhat by a substantial increase in interest rates.

Other  Expense.  Other  expense  (income)  for the third  quarter of fiscal 2002
totaled $435,000 compared with $811,000 in the prior year. The decrease reflects
primarily  the  elimination  of  the  nonqualified  deferred  compensation  plan
terminated  in  January  2001  as  a  part  of  the  company's   cost  reduction
initiatives.

Income  Taxes.  The  effective tax rate for the first nine months of fiscal 2002
was 34.0% compared with 33.0% for the year-earlier period.

Liquidity and Capital Resources

Liquidity.  Cash and cash  investments as of January 27, 2002 increased to $10.4
million  from  $1.2  million  at  fiscal  year-end,  reflecting  cash  flow from
operations  of $18.4  million  for the first nine months of fiscal  2002,  which
exceeded  capital  expenditures  of $3.4  million  and  debt  repayment  of $5.8
million.

Operating  working  capital  (comprised  of accounts  receivable,  inventory and
accounts payable) was $84.2 million at January 27, 2002, down from $94.5 million
a year earlier.

The  company has  reduced  funded  debt by $11.3  million or 9.3% from the third
quarter of last year. Funded debt equals long-term debt plus current maturities.
Funded debt was $110.1 million at January 27, 2002, compared with $121.4 million
a year ago and $111.7  million at fiscal  year end.  Compared  with 50.0% a year
ago, the company's funded  debt-to-capital  ratio was 47.8% at January 27, 2002.

EBITDA for the third quarter of fiscal 2002  increased to $6.9 million  compared
with $2.5  million for the third  quarter of last year,  and  increased to $19.9
million for the first nine months of fiscal 2002  compared with $16.0 million in
the year-earlier period. EBITDA includes earnings before interest, income taxes,
depreciation,  amortization,  all  restructuring and related charges and certain
non-cash charges, as defined by the company's credit agreement.

Free cash flow (defined as cash available for debt repayment,  dividends  and/or
stock  issuance)  totaled  $10.7  million  and $16.6  million for the first nine
months of 2002 and 2001, respectively.

Financing  Arrangements.  Culp has $75 million of senior unsecured notes with an
average  remaining term of seven years. In January 2002, the company amended the
note purchase  agreements to amend certain covenants,  including the replacement
of the minimum net worth  covenant with a minimum  tangible net worth  covenant.
The amendment increased the fixed coupon rate from 6.76% to 7.76%.

In addition, the company has a revolving credit facility, which was reduced from
$20 million to $10 million in March 2002.  The  facility,  which expires in June
2002, requires quarterly payments of interest on all outstanding  borrowings and
a quarterly  facility  fee.  In January  2001,  the  company  amended the credit
facility to include terms that restrict the payment of cash  dividends and share
repurchases at this time, limit capital expenditures,  and increase the interest
rate on the facility.  The interest rate matrix is based on the company's funded
debt to EBITDA ratio, as defined by the facility, such that a lower ratio allows
for a lower interest  rate. As of January 27, 2002, the company had  outstanding
balances of  approximately $1 million under the credit facility with an interest
rate of 5.909% (LIBOR plus 4.00%).  The interest rate is projected to be reduced
to LIBOR plus 3.50% in the fourth quarter based on a lower funded debt to EBITDA
ratio.

The  company  also  has a  total  of  $30.6  million  in  currently  outstanding
industrial  revenue  bonds  ("IRBs")  and a $1.8  million  non-interest  bearing
Canadian government loan, which have been used to finance capital  expenditures.
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  increased the letter of credit fees, which are
also  based on the  company's  funded  debt to  EBITDA  ratio.  Interest  on the
outstanding  IRBs as of January 27, 2002 was 5.40%  (tax-exempt  adjustable rate
plus the letter of credit spread of 4.00%). The interest rate is projected to be
reduced to the tax-exempt adjustable rate plus 3.50% in the fourth quarter based
on a lower funded debt to EBITDA ratio.

The company's  loan  agreements  require,  among other things,  that the company
maintain  compliance  with certain  financial  ratios.  The company's  principal
financial  covenants  are (1) funded  debt to EBITDA;  (2)  EBILTDA to  interest
expense  plus  leases;  (3) funded  debt to total  capital;  (4) funded  debt to
tangible capital;  and (5) minimum tangible  shareholders' equity. As of January
27, 2002, the company was in compliance with these financial covenants.

As of January 27, 2002, the company had two interest rate swap agreements with a
$10 million  notional  amount.  During the first nine months of fiscal 2002, the
company recorded a mark-to-market  loss of $.2 million 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 in
foreign currencies.

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 $4.5
million,  compared with $8.1 million in fiscal 2001.  Depreciation for the first
nine months of fiscal 2002 totaled $13.2 million.

The company believes that its cash  investments,  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.  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 moderately  seasonal,  with increased 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.

Critical Accounting Policies and Recent Accounting Developments

Accounting principles generally accepted in the United States of America require
the company to make estimates and assumptions  that affect the reported  amounts
in the financial  statements and  accompanying  notes.  Some of these  estimates
require  difficult,  subjective  and/or complex judgments about matters that are
inherently  uncertain,  and as a result,  actual results could differ from those
estimates.  Due to the estimation  processes involved,  management considers the
following summarized accounting policies and their application to be critical to
understanding the company's business operations, financial condition and results
of operations:


Accounts Receivable - Allowance for Doubtful Accounts

Substantially  all the company's  accounts  receivable  are due  primarily  from
residential  furniture  manufacturers  and bedding  manufacturers.  Ownership of
these manufacturers is increasingly concentrated and in certain cases leveraged.
As of January 27,  2002,  accounts  receivable  from  residential  and  contract
furniture  manufacturers  totaled  approximately  $34.5 million and from bedding
manufacturers  approximately  $14.6 million.  Approximately $11.7 million of the
total accounts receivable was due from international customers. Additionally, as
of January 27, 2002, the aggregate accounts  receivable balance of the company's
ten largest customers was $23.1 million, or 47% of trade accounts receivable.

During  fiscal  2001 and  2002,  there has been  significant  change in the home
furnishings  industry,  including the  bankruptcy of several of the largest home
furnishings  retail chains.  This in turn has affected the furniture and bedding
manufacturers who are the company's  primary  customers.  As a result,  Culp has
experienced  significantly  higher  credit  losses in  fiscal  2002 and has made
substantial  additional  provisions to the allowance for doubtful accounts.  Bad
debt  expense  for the first nine  months of fiscal 2002  totaled  $2.9  million
compared to $189,000 in the year-earlier period.

The  company   continuously   performs  credit  evaluations  of  its  customers,
considering  numerous  inputs  including  customers'  financial  position,  past
payment  history,  cash  flows  and  management   capability;   historical  loss
experience;  and economic  conditions and prospects.  While management  believes
that  adequate  allowances  for  doubtful  accounts  have been  provided  in the
consolidated  financial  statements,  it is  possible  that  the  company  could
experience additional unexpected credit losses.

Inventory  Valuation

The company operates generally as a make-to-order business; however, the company
also stocks products for certain customers in order to meet delivery  schedules.
In  addition,  the  company  stocks its most  popular  fabrics  in its  regional
distribution  facilities.  Although  management  closely monitors demand in each
product  area to decide  which  patterns  and styles to hold in  inventory,  the
gradual,  yet  constant  shifts in  consumer  preferences  expose the company to
write-downs of inventory.

Substantially  all  inventories  are valued at the lower of  last-in,  first-out
(LIFO) cost or market. Management continually examines inventory to determine if
there are indicators  that the carrying value exceeds its net realizable  value.
Experience  has  shown  that  the  most  significant  indicator  of the need for
inventory  write-downs  is the age of the  inventory.  As a result,  the company
provides  inventory  valuation   write-downs  based  upon  set  percentages  for
inventory aging categories,  generally using 6, 9 and 12 month categories. While
management  believes that adequate  write-downs for inventory  obsolescence have
been  made  in  the  consolidated  financial  statements,  consumer  tastes  and
preferences will continue to change and the company could experience  additional
inventory write-downs in the future.

Revenue Recognition

Revenue is recognized  from product  sales upon  shipment to customers  from the
company's  various  distribution  centers.   Provision  is  made  currently  for
estimated  product  returns,   claims  and  allowances.   Management   considers
historical claims and return experience,  among other things,  when establishing
the  allowance  for returns  and  allowances.  While  management  believes  that
adequate  allowance  has been  established  for  returns and  allowances,  it is
possible  that the company could  experience  levels higher than provided for in
the consolidated financial statements.

Long-lived Assets

Management  reviews  long-lived  assets,  which consists of property,  plant and
equipment,  for impairment whenever events or changes in circumstances  indicate
that the carrying  value of the asset may not be  recovered.  Recoverability  of
long-lived  assets  to be held  and  used is  measured  by a  comparison  of the
carrying amount of the asset to future net  undiscounted  cash flows expected to
be  generated  by the asset.  If the  carrying  amount of an asset  exceeds  its
estimated  future cash flows, an impairment  charge is recognized for the excess
of the carrying  amount over the fair value of the asset.  Assets to be disposed
of are  reported at the lower of the  carrying  value or fair value less cost to
sell when the company has committed to a disposal plan.

Events or changes in circumstances  that indicate an asset's carrying amount may
not be recoverable  include:  a) significant  changes in its market price,  b) a
significant  change in the extent or manner in which the asset is being used, c)
adverse   change  in  business   climate  that  could  affect  the  asset  value
permanently,  d) current and/or  historical  operating or cash flow losses and a
projection that demonstrates  continuing losses associated with the asset's use,
and e) an  expectation  that it is more  likely  than not that the asset will be
sold.

The high value of the U.S.  dollar  relative  to  international  currencies  has
negatively impacted  international demand for certain of the company's products,
including  the wet print  flock  fabrics.  Management  continues  to monitor the
performance   and   assess   its   plan   for   addressing   the   significantly
under-performing  assets associated with the wet print flock product line. It is
reasonably  possible that continued  weak  operating  performance or a change in
management's plan for future  utilization of this asset could result in a future
material impairment charge.

In October 2001, the Financial  Accounting  Standards Board issued SFAS No. 144,
"Accounting  for  the  Impairment  or  Disposal  of  Long-Lived   Assets."  This
statement,  which is effective  for fiscal years  beginning  after  December 15,
2001,  supersedes  SFAS No. 121,  "Accounting  for the  Impairment of Long-Lived
Assets and for  Long-Lived  Assets to Be  Disposed  Of." The company has not yet
determined the financial impact, if any, of adopting this statement.

Goodwill

The  company  assesses  the  recoverability  of  goodwill  under SFAS No. 121 by
determining  whether the amortization of the company's goodwill balance over its
remaining life can be recovered through undiscounted future operating cash flows
of the acquired businesses. If the company determines that goodwill is impaired,
the  loss  is  measured  using  estimated  fair  value.  The  assessment  of the
recoverability  of goodwill  will be impacted  if  estimated  cash flows are not
achieved.  Factors that may impact  estimated  cash flows  include,  among other
things, consumer demand, the acceptability of the company's products, ability to
offer competitive  pricing at acceptable  margins and a number of macro-economic
factors  including  the strength of the U.S.  dollar  relative to other  foreign
currencies.

The company's goodwill, at January 27, 2002, related to the following divisions:
Culp Decorative  Fabrics- $42.6 million,  Culp Yarn - $0.7 million and Culp Home
Fashions - $4.1 million.  The company's  assessment at April 29, 2001  indicated
that future  operating cash flows of these businesses were sufficient to recover
the carrying amounts of goodwill.

In June 2001,  the FASB  issued  SFAS No. 142,  "Goodwill  and Other  Intangible
Assets,"  which is  effective as of the  company's  2003 fiscal year that starts
April 29, 2002. SFAS No. 142 represents a substantial  change in how goodwill is
accounted  for.  SFAS No. 142 requires  that goodwill no longer be amortized and
that no later than October 27, 2002,  goodwill be tested for  impairment  at the
reporting  unit level by comparing the reporting  unit's  carrying  value to its
fair value as of April 29, 2002.  If any  impairment  is  indicated,  it must be
measured and recorded  before the end of fiscal 2003. SFAS No. 142 requires that
any goodwill  impairment loss  recognized as a result of initial  application be
reported  as of the first  quarter  of  fiscal  2003 as an effect of a change in
accounting  principle,  and that the income per share effects of the  accounting
change be separately disclosed.

Goodwill  amortization  for the  current  fiscal year  ending  April  28,2002 is
projected to be $1.4 million.  As of April 29, 2002,  goodwill will no longer be
amortized.

Management has engaged a business valuation  specialist to assist the company in
the  determination  of the fair value of Culp Decorative  Fabrics because of the
significance of the goodwill  associated with the division and due to its recent
operating  performance  for fiscal 2001 and 2002,  which has been  significantly
below its historical level of  profitability.  The company will determine if any
goodwill  impairment  is  indicated  no later than October 27, 2002 by comparing
Culp  Decorative  Fabrics'  fair value with its  carrying  value as of April 29,
2002.

The application of SFAS No. 142 is complex and will require extensive effort. As
a result,  it is not practical to reasonably  estimate the impact of adoption as
of the date of this report. However, it is reasonably possible that the adoption
of SFAS No. 142 could result in a material charge in fiscal 2003.

Forward-Looking Information

This  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 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.

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 January 27, 2002.

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.  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 January 27, 2002, 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. The annual impact on the company's results of operations of a
100 basis point interest rate change on the January 27, 2002 outstanding balance
of the variable rate debt would be  approximately  $300,000  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  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 amount of Canadian-denominated sales
and manufacturing costs are not material to the company's  consolidated  results
of operations;  therefore, a 10% change in the exchange rate at January 27, 2002
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.



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)         First Amendment, dated January 31,  2002  to  Note  Purchase
              Agreement (providing for the issuance by  Culp,  Inc. of its
              $20 million  6.76% Series A Senior Notes due 3/15/08 and its
              $55 million  6.76% Series B Senior  Notes due 3/15/10), each
              dated  March  4, 1998,  between  Culp, Inc. and  each of the
              following:

               1.    Connecticut General Life Insurance Company;
               2.    Life Insurance Company of North America;
               3.    ACE Property and Casualty;
               4.    J. Romeo & Co;
               5.    United of Omaha Life Insurance Company;
               6.    Mutual of Omaha Insurance Company;
               7.    The Prudential Insurance Company of America; and
               8.    Allstate Life Insurance Company

10(b)        Eighth  Amendment  to  Credit Agreement, dated March 5, 2002,
             among Wachovia Bank (successor by  merger  to  Wachovia  Bank
             of  Georgia, N.A.),   as  agent,  First  Union  National Bank
             (successor  by  merger to  First Union National Bank of North
             Carolina),  as documentation agent, and Wachovia  Bank, N.A.,
             First Union National Bank,  and Suntrust Bank (formerly known
             as SunTrust Bank, Atlanta), 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 February 19, 2002, 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 nine months ended January 27, 2002.



                                   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:   March 13, 2002     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)