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 28, 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 July 28, 2002:  11,482,959
                                Par Value: $.05




                               INDEX TO FORM 10-Q
                       For the period ended July 28, 2002

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Loss --Three Months Ended
July 28, 2002 and July 29, 2001                                            I-1

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

Consolidated Statements of Cash Flows--Three Months Ended July 28,
2002 and July 29, 2001                                                     I-3

Consolidated Statements of Shareholders' Equity                            I-4

Notes to Consolidated Financial Statements                                 I-5

Sales by Segment/Division                                                  I-12

International Sales by Geographic Area                                     I-13

Item 2.   Management's Discussion and Analysis of Financial                I-14
Condition and Results of Operations

Item 3.   Quantitative and Qualitative Disclosures About
Market Risk                                                                I-21

Item 4.   Controls and Procedures                                          I-22

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

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

Signature                                                                  II-2

Certifications                                                             II-3

 


                                   CULP, INC.
                         CONSOLIDATED STATEMENTS OF LOSS
           FOR THE THREE MONTHS ENDED JULY 28, 2002 AND JULY 29, 2001

                (Amounts in Thousands, Except for Per Share Data)


                                                          THREE MONTHS ENDED (UNAUDITED)
                                              --------------------------------------------------------
                                                    Amounts                         Percent of Sales
                                              ---------------------               ---------------------
                                              July 28,   July 29,     % Over
                                                2002       2001      (Under)         2003        2002
                                              ---------- ----------  ---------     ---------- ---------
                                                                                
Net sales                                  $     85,888     86,463      (0.7)%      100.0 %     100.0 %
Cost of sales                                    72,034     75,674      (4.8)%       83.9 %      87.5 %
                                              ---------- ----------  ------------  ---------- ---------
      Gross profit                               13,854     10,789      28.4 %       16.1 %      12.5 %

Selling, general and
  administrative expenses                        10,437     11,235      (7.1)%       12.2 %      13.0 %
Restructuring expense                                 0      1,303    (100.0)%        0.0 %       1.5 %
                                              ---------- ----------  ------------  ---------- ---------
      Income (loss) from operations               3,417     (1,749)    295.4 %        4.0 %      (2.0)%

Interest expense                                  1,903      2,068      (8.0)%        2.2 %       2.4 %
Interest income                                    (150)       (23)    552.2 %       (0.2)%      (0.0)%
Other expense (income), net                         211        572     (63.1)%        0.2 %       0.7 %
                                              ---------- ----------  ------------  ---------- ---------
      Income (loss) before income taxes           1,453     (4,366)    133.3 %        1.7 %      (5.0)%
Income taxes *                                      538     (1,484)    136.3 %       37.0 %      34.0 %
                                              ---------- ----------  ------------  ---------- ---------
Income (loss) before cumulative effect of
   accounting change                                915     (2,882)    131.7 %        1.1 %      (3.3)%
Cumulative effect of accounting change,
   net of income taxes                          (24,151)         0
                                              ---------- ----------
      Net loss                              $   (23,236)    (2,882)
                                              ========== ==========

Basic income (loss) per share:
      Income (loss) before cumulative
         effect of accounting change        $      0.08      (0.26)    131.3 %
      Cumulative effect of accounting change      (2.12)      0.00     100.0 %
                                              ---------- ----------  --------
      Net loss                              $     (2.04)     (0.26)   (694.8)%
                                              ========== ==========  ========

Diluted income (loss) per share:
      Income (loss) before cumulative
         effect of accounting change        $      0.08      (0.26)    129.9 %
      Cumulative effect of accounting change      (2.12)      0.00     100.0 %
                                              ---------- ----------  --------
      Net loss                              $     (2.04)     (0.26)   (686.1)%
                                              ========== ==========  ========

Average shares outstanding                       11,383     11,221       1.4 %
Average shares outstanding, assuming dilution    11,765     11,221       4.8 %



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


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


                                                 Amounts                    Increase
                                      ------------------------------       (Decrease)
                                         July 28,       July 29,    -------------------------  *April 28,
                                           2002           2001        Dollars       Percent      2002
                                      ---------------  ------------ ------------    ---------  ---------
                                                                                
Current assets
      Cash and cash investments     $         25,071           549       24,522    4,466.7 %     31,993
      Accounts receivable                     34,719        52,353      (17,634)     (33.7)%     43,366
      Inventories                             59,721        59,006          715        1.2 %     57,899
      Other current assets                    13,698         9,893        3,805       38.5 %     13,413
                                      ---------------  ------------ ------------    ---------  ---------
            Total current assets             133,209       121,801       11,408        9.4 %    146,671

Property, plant & equipment, net              89,201       109,417      (20,216)     (18.5)%     89,772
Goodwill                                       9,503        48,129      (38,626)     (80.3)%     47,083
Other assets                                   4,046         1,711        2,335      136.5 %      4,187
                                      ---------------  ------------ ------------    ---------  ---------

            Total assets            $        235,959       281,058      (45,099)     (16.0)%    287,713
                                      ===============  ============ ============    =========  =========

Current liabilities
      Current maturities of
         long-term debt             $            455         2,130       (1,675)     (78.6)%      1,483
      Accounts payable                        23,678        24,773       (1,095)      (4.4)%     24,327
      Accrued expenses                        15,239        16,494       (1,255)      (7.6)%     18,905
                                      ---------------  ------------ ------------    -------    ---------
            Total current liabilities         39,372        43,397       (4,025)      (9.3)%     44,715


Long-term debt                                96,078       108,522      (12,444)     (11.5)%    107,001

Deferred income taxes                          3,502        10,330       (6,828)     (66.1)%     16,932
                                      ---------------  ------------ ------------    ---------  ---------
           Total liabilities                 138,952       162,249      (23,297)     (14.4)%    168,648

Shareholders' equity                          97,007       118,809      (21,802)     (18.4)%    119,065
                                      ---------------  ------------ ------------    ---------  ---------

           Total liabilities and
           shareholders' equity     $        235,959       281,058      (45,099)     (16.0)%    287,713
                                      ===============  ============ ============    =========  =========

Shares outstanding                            11,483        11,221          262        2.3 %     11,320
                                      ===============  ============ ============    =========  =========



*  Derived from audited financial statements.


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED JULY 28, 2002 AND JULY 29, 2001
                                    Unaudited
                             (Amounts in Thousands)



                                                                           THREE MONTHS ENDED
                                                                        --------------------------
                                                                         July 28,      July 29,
                                                                           2002          2001
                                                                        ------------  ------------
                                                                                 
Cash flows from operating activities:
    Net loss                                                         $      (23,236)       (2,882)
    Adjustments to reconcile net loss to net cash
       provided by operating activities:
          Cumulative effect of accounting change, net of income taxes        24,151             0
          Depreciation                                                        3,641         4,473
          Amortization of intangible assets                                     159           393
          Amortization of stock based compensation                               52           (13)
          Restructuring expense                                                   0         1,303
          Changes in assets and liabilities:
             Accounts receivable                                              8,647         5,496
             Inventories                                                     (1,822)          991
             Other current assets                                              (114)       (1,987)
             Other assets                                                       (18)           (3)
             Accounts payable                                                (2,366)         (123)
             Accrued expenses                                                (3,666)       (1,957)
             Income taxes payable                                                 0        (1,268)
                                                                        ------------  ------------
                Net cash provided by operating activities                     5,428         4,423
                                                                        ------------  ------------
Cash flows from investing activities:
    Capital expenditures                                                     (3,070)       (1,602)
                                                                        ------------  ------------
                Net cash used in investing activities                        (3,070)       (1,602)
                                                                        ------------  ------------
Cash flows from financing activities:
    Proceeds from issuance of long-term debt                                      0            16
    Principal payments of long-term debt                                    (11,951)       (1,020)
    Change in accounts payable-capital expenditures                           1,717        (2,475)
    Proceeds from common stock issued                                           954             0
                                                                        ------------  ------------
                Net cash used in financing activities                        (9,280)       (3,479)
                                                                        ------------  ------------

Decrease in cash and cash investments                                        (6,922)         (658)

Cash and cash investments at beginning of period                             31,993         1,207
                                                                        ------------  ------------

Cash and cash investments at end of period                          $        25,071           549
                                                                        ============  ============



                                   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       Income              Equity
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                              
Balance, April 29, 2001                  11,221,158     $   561           36,915      84,326                     $ 121,802
    Net loss                                                                          (3,440)                       (3,440)
    Net gain on cash flow hedges                                                                            7            7
    Common stock issued in connection
       with stock option plans               98,426           5              691                                       696
- ------------------------------------------------------------------------------------------------------------------------------
Balance,  April 28, 2002                 11,319,584     $   566           37,606      80,886                7    $ 119,065
    Net loss                                                                         (23,236)                      (23,236)
    Net gain on cash flow hedges                                                                          172          172
    Common stock issued in connection
       with stock option plans              163,375           8              998                                     1,006
- ------------------------------------------------------------------------------------------------------------------------------
Balance,  July 28, 2002                  11,482,959     $   574           38,604      57,650              179    $  97,007
==============================================================================================================================






                                   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 notes 8 and 12 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,  2002  for the  fiscal  year  ended  April  28,  2002.
================================================================================


2. Accounts Receivable

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

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

                                             July 28, 2002        April 28, 2002
- --------------------------------------------------------------------------------

Customers                                   $   38,525            $   46,886
Allowance for doubtful accounts                 (2,678)               (2,465)
Reserve for returns and allowances              (1,128)               (1,055)
- --------------------------------------------------------------------------------

                                            $   34,719            $   43,366
================================================================================


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 28, 2002      April 28, 2002
- --------------------------------------------------------------------------------
Raw materials                                  $   28,717          $   27,081
Work-in-process                                     3,115               3,830
Finished goods                                     28,134              27,233
- --------------------------------------------------------------------------------

Total inventories valued at FIFO                   59,966              58,144
Adjustments of certain inventories to LIFO           (245)               (245)
- --------------------------------------------------------------------------------

                                               $   59,721          $   57,899
================================================================================


4.  Accounts Payable

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

                                           July 28, 2002         April 28, 2002
- --------------------------------------------------------------------------------
Accounts payable-trade                     $   20,581         $    22,947
Accounts payable-capital expenditures           3,097               1,380
- --------------------------------------------------------------------------------

                                           $   23,678         $    24,327
================================================================================


5.  Accrued Expenses

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


                                                July  28, 2002    April 28, 2002
- --------------------------------------------------------------------------------

Compensation, commissions and related benefits   $       5,660    $     10,122
Interest                                                 2,448           1,111
Restructuring                                            1,864           2,445
Other                                                    5,267           5,227
- --------------------------------------------------------------------------------

                                                 $      15,239    $     18,905
================================================================================


6.  Long-Term Debt

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


                                             July 28, 2002        April 28, 2002
- --------------------------------------------------------------------------------
Unsecured notes                              $   75,000           $     75,000
Industrial revenue bonds                         19,712                 30,612
Canadian government loan                          1,821                  1,852
Obligations to sellers                                0                  1,020
- --------------------------------------------------------------------------------
                                                 96,533                108,484
Less current maturities                            (455)                (1,483)
- --------------------------------------------------------------------------------

                                             $   96,078           $    107,001
- --------------------------------------------------------------------------------


     In August 2002,  the company  entered into an agreement  with its principal
bank lender that provides for a revolving loan  commitment of  $15,000,000.  The
agreement provides an additional $21,000,000 in letters of credit supporting the
industrial  revenue  bonds  described  below.   Borrowings  under  the  facility
generally carry interest at the London Interbank Offered Rate plus an adjustable
margin based upon the company's  debt/EBITDA ratio, as defined by the agreement.
Letter  of credit  and  commitment  fees are also  determined  by the  company's
debt/EBITDA  ratio, as defined by the agreement.  The credit facility expires in
August 2004.

     The  unsecured  notes  have  an  average  remaining  term of 6  years.  The
principal  payments  become  due from  March  2006 to March  2010 with  interest
payable semi-annually at a fixed coupon rate of 7.76%.

     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  accrued  thereunder.  As of  July  28,  2002,  the  interest  rate  on
outstanding IRBs was 4.6%, 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 July 28, 2002, the company
was in compliance with these financial covenants.

     The principal  payment  requirements of long-term debt during the next five
fiscal  years are:  2003 - $455,000;  2004 - $455,000;  2005 - $455,000;  2006 -
$11,456,000; and 2007 - $11,000,000.
================================================================================


7. Cash Flow Information

     Payments  for interest and income taxes for the three months ended July 28,
2002 and July 29, 2001 follow (dollars in thousands):

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

                                                           2003        2002
- --------------------------------------------------------------------------------

Interest                                              $     573    $    785
Income taxes                                                430         612
================================================================================


8. Restructuring

     In April 2002,  management  approved a plan to exit the wet  printed  flock
upholstery  fabric business.  The exit plan involved closing a printing facility
and flocking operation within the Culp Velvets/Prints (CVP) division,  reduction
in related selling and administrative  expenses and termination of 25 employees.
The total charge for the exit plan was $9.7 million, of which approximately $8.2
million  represented  non-cash  items  relating  to fixed  asset  and  inventory
write-downs.


     The  following  summarizes  the activity in the CVP  restructuring  accrual
(dollars in thousands):

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

                                      Employee           Lease
                                     Termination    Termination and
                                      Benefits     Other Exit Costs      Total
- --------------------------------------------------------------------------------
  Accrual established in fiscal 2002  $  842           $  610          $ 1,452

  Paid in fiscal 2002                     (5)              (5)             (10)
- --------------------------------------------------------------------------------

  Balance, April 28, 2002                837              605            1,442

  Paid in fiscal 2003                   (336)             (22)            (358)
- --------------------------------------------------------------------------------

  Balance, July 28, 2002              $  501           $  583          $ 1,084
- --------------------------------------------------------------------------------


     During fiscal 2001 and continuing into fiscal 2002, the company undertook a
restructuring  plan in its  upholstery  fabric  segment  which  involved (1) the
consolidation  of  certain  fabric   manufacturing   capacity  within  the  Culp
Decorative  Fabrics (CDF)  division,  (2) closing one of the company's four yarn
manufacturing  plants within the Culp Yarn division,  (3) an extensive reduction
in selling, general and administrative expenses including the termination of 110
employees and (4) a comprehensive SKU reduction  initiative  related to finished
goods and raw  materials in CDF. For fiscal 2001,  the total  restructuring  and
related charges incurred were $7.4 million,  of which approximately $3.4 million
represented  non-cash items  relating to fixed asset and inventory  write-downs,
and $931,000  represented  machinery and equipment  relocation costs included in
cost of sales.  For fiscal 2002,  the total  restructuring  and related  charges
incurred  were  $2.5  million,  of which  $160,000  represented  non-cash  items
relating to fixed asset write-downs,  and $1.2 million represented machinery and
equipment relocation costs included in cost of sales.

     The  following  summarizes  the activity in the CDF  restructuring  accrual
(dollars in thousands):

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

                                      Employee           Lease
                                     Termination    Termination and
                                      Benefits     Other Exit Costs       Total
- --------------------------------------------------------------------------------
  Accrual established in fiscal 2001  $  969          $ 2,116           $ 3,085

  Paid in fiscal 2001                   (491)            (211)             (702)
- --------------------------------------------------------------------------------
  Balance, April 29, 2001                478            1,905             2,383

  Additions in fiscal 2002               925              218             1,143

  Paid in fiscal 2002                   (891)          (1,632)           (2,523)
- --------------------------------------------------------------------------------
  Balance, April 28, 2002                512              491             1,003

  Paid in fiscal 2003                    (76)            (147)             (223)
- --------------------------------------------------------------------------------

  Balance, July 28, 2002              $  436          $   344           $   780
================================================================================


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 three months ended July 28,
2002 and July 29, 2001 follows (dollars in  thousands):
- --------------------------------------------------------------------------------
                                                              2003         2002
- --------------------------------------------------------------------------------

Net loss                                                  $ (23,236)   $ (2,882)
Gain (loss) on foreign currency contracts, net of taxes:
   Net changes in fair value                                    173         (98)
   Net gains reclassified into earnings                          (1)          0
- --------------------------------------------------------------------------------
                                                          $ (23,064)   $ (2,980)
- --------------------------------------------------------------------------------

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


10.  Income (Loss) per Share

     Basic income (loss) per share is computed using the weighted-average number
of shares  outstanding  during  the  period.  Diluted  income per share uses the
weighted-average  number  of  shares  outstanding  during  the  period  plus the
dilutive  effect of stock options  calculated  using the treasury  stock method.
Weighted  average  shares used in the  computation  of basic and diluted  income
(loss) per share follows:

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

                                             July 28, 2002         July 29, 2001
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic                11,383                11,221
Effect of dilutive stock options                    382                     0
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted              11,765                11,221
- --------------------------------------------------------------------------------

     Options to purchase  205,625  shares and  1,022,676  shares of common stock
were not included in the  computation of diluted income (loss) per share for the
three  months  ended July 28, 2002 and July 29, 2001  respectively,  because the
exercise  price of the options was greater than the average  market price of the
common shares.
================================================================================


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,  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 July 28, 2002 and July 29, 2001 follow (dollars in thousands):

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

                                                 2003                   2002
- -------------------------------------------------------------------------------
Net sales
     Upholstery Fabrics                   $      59,950         $      61,647
     Mattress Ticking                            25,938                24,816
- -------------------------------------------------------------------------------

                                          $      85,888         $      86,463
- -------------------------------------------------------------------------------

Gross Profit
     Upholstery Fabrics                   $       8,001         $       4,540
     Mattress Ticking                             5,853                 6,249
- -------------------------------------------------------------------------------

                                          $      13,854         $      10,789
- -------------------------------------------------------------------------------



     Identifiable  assets,  consisting of accounts  receivable,  inventories and
goodwill, for the company's operating  segments as of July 28, 2002 and July 29,
2001 follow (dollars in thousands):

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

                                                  2003                 2002
- --------------------------------------------------------------------------------

     Upholstery Fabrics                      $    72,649         $    47,256[1]
     Mattress Ticking                             31,294              11,750[1]
- --------------------------------------------------------------------------------

                                             $   103,943         $    59,006
- --------------------------------------------------------------------------------

[1] Includes inventories only for fiscal 2002.  Inventories by operating segment
for fiscal  2003:  $44,946 for  Upholstery  Fabrics  and  $14,775  for  Mattress
Ticking.
================================================================================


12. Recently Adopted Accounting Standard

     The company adopted SFAS No. 142,  "Goodwill and Other  Intangible  Assets"
effective  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 goodwill be tested for impairment by comparing each reporting
unit's carrying value to its fair value. SFAS No. 142 requires that any goodwill
impairment loss  recognized as a result of initial  application be reported as a
change in  accounting  principle,  and that the income per share  effects of the
accounting change be separately disclosed.

     As  required  by  the  standard,  the  company  ceased  recording  goodwill
amortization  for fiscal 2003.  The following  table  reconciles net loss to its
amount adjusted to exclude goodwill for the first quarter of fiscal 2002:

(in thousands, except per share data)                    Three Months Ended
- --------------------------------------------------------------------------------

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

Reported net loss                                         $     (2,882)
Goodwill amortization, net of tax                                  230
- --------------------------------------------------------------------------------
Adjusted net loss                                               (2,652)
- --------------------------------------------------------------------------------
Reported net loss per share, basic and diluted                   (0.26)
Adjusted net loss per share, basic and diluted                   (0.24)
- --------------------------------------------------------------------------------

     For the  initial  application  of SFAS No.  142,  an  independent  business
valuation  specialist was engaged to assist the company in the  determination of
the fair market value of the Culp Decorative  Fabrics (CDF) division  because of
the  significance  of the goodwill  associated  with the division and due to its
operating  performance  for fiscal 2002 and 2001.  The carrying value of the CDF
division  was  determined  to be less than its fair  value as  determined  using
several different valuation methods,  including  comparable company,  comparable
transaction and discounted cash flow analysis. Accordingly, the company recorded
a goodwill  impairment  charge of $37.6 million  ($24.2  million net of taxes of
$13.4 million),  or $2.12 per share diluted,  related to the goodwill associated
with the CDF  division.  After the goodwill  impairment  charge,  the  company's
goodwill by division is: Culp  Decorative  Fabrics - $4.7  million,  Culp Yarn -
$700,000 and Culp Home Fashions - $4.1 million.
================================================================================


13. Subsequent Event

     On August 27, 2002, the company  announced a restructuring  plan within the
Culp  Decorative  Fabrics  division  aimed  at  lowering   manufacturing  costs,
simplifying the dobby fabric  upholstery line,  increasing asset utilization and
enhancing the division's manufacturing  competitiveness.  The restructuring plan
principally  involves  consolidation  of  the  division's  weaving,   finishing,
yarn-making and distribution  operations by closing the facility in Chattanooga,
Tennessee and integrating these functions into other plants.  Additionally,  the
company plans to  significantly  reduce the number of stock keeping units (SKUs)
offered in the dobby product  line.  The company  estimates  that this plan will
result  in  a  net  reduction  in  workforce  of  approximately  300  positions.
Restructuring and related charges of approximately $15 million,  or $9.1 million
net  of  taxes,  are  estimated  to be  recorded  over  the  next  nine  months.
Approximately  $4.3  million of the  restructuring  charges  are  expected to be
non-cash items.
================================================================================



                                   CULP, INC.
                            SALES BY SEGMENT/DIVISION
           FOR THE THREE MONTHS ENDED JULY 28, 2002 AND JULY 29, 2001



                                   (Amounts in thousands)

                                               THREE MONTHS ENDED (UNAUDITED)
                                ------------------------------------------------------------
                                       Amounts                        Percent of Total Sales
                                 ---------------------                -----------------------
                                 July 28,   July 29,      % Over
Segment/Division                   2002       2001        (Under)        2003        2002
- ------------------------------   ---------  ----------  ------------  ----------   ----------
                                                                     
Upholstery Fabrics
    Culp Decorative Fabrics   $    34,731      35,160      (1.2)%       40.4 %       40.7 %
    Culp Velvets/Prints            23,119      25,520      (9.4)%       26.9 %       29.5 %
    Culp Yarn                       2,100         967     117.2 %        2.4 %        1.1 %
                                 ---------  ----------  ------------  ----------   ----------
                                   59,950      61,647      (2.8)%       69.8 %       71.3 %

Mattress Ticking
    Culp Home Fashions             25,938      24,816       4.5 %       30.2 %       28.7 %
                                 ---------  ----------  ------------  ----------   ----------

                            * $    85,888      86,463      (0.7)%      100.0 %      100.0 %
                                 =========  ==========  ============  ==========   ==========



* U.S.  sales were $75,465 and $71,800 for the first  quarter of fiscal 2003 and
fiscal 2002, respectively.
The percentage increase in U.S. sales was 5.1% for the first quarter of
fiscal 2003.




                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
           FOR THE THREE MONTHS ENDED JULY 28, 2002 AND JULY 29, 2001

                             (Amounts in thousands)



                                                 THREE MONTHS ENDED (UNAUDITED)
                                ------------------------------------------------------------------
                                        Amounts                           Percent of Total Sales
                                -------------------------                -------------------------
                                 July 28,      July 29,      % Over
      Geographic Area              2002          2001        (Under)        2003          2002
- ----------------------------    ------------  -----------  ------------  -----------    ----------
                                                                         
North America (Excluding USA)  $      7,550        8,052     (6.2)%         72.4 %        54.9 %
Europe                                  123          705    (82.6)%          1.2 %         4.8 %
Middle East                             887        2,903    (69.4)%          8.5 %        19.8 %
Far East & Asia                       1,331        2,570    (48.2)%         12.8 %        17.5 %
South America                           243          159     52.8 %          2.3 %         1.1 %
All other areas                         289          274      5.5 %          2.8 %         1.9 %
                                ------------  -----------  ------------  -----------    ----------

                               $     10,423       14,663    (28.9)%        100.0 %       100.0 %
                                ============  ===========  ============  ===========    ==========



International  sales,  and the  percentage of total sales,  for each of the last
three fiscal years follows:  fiscal 2000 - $111,104 (23%); fiscal 2001 - $77,824
(19%) and fiscal 2002 - $53,501 (14%). International sales for the first quarter
represented 12.1% and 17.0% for 2003 and 2002, 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 mattress fabrics (ticking) for bedding.  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.

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

On August 27, 2002 the company announced the following restructuring plan.

As a result of successful restructuring and productivity enhancement initiatives
during the past year, the company has identified a significant  opportunity  for
further  restructuring  within its Culp Decorative Fabrics ("CDF") division that
is expected to:

- -     substantially lower manufacturing costs;
- -     dramatically simplify its dobby upholstery fabric product line;
- -     significantly increase asset utilization; and
- -     enhance the division's manufacturing competitiveness

While  the  company's  recent  profit  improvement   actions  have  resulted  in
substantial  gains in  productivity  and margins at certain CDF  locations,  the
division's gross profit margins still have significant room for improvement, and
are below management's  targeted levels. The progress made at certain CDF plants
over the past year, however,  has allowed for higher production outputs at these
locations  while using the same asset base. In addition,  management has focused
attention within this division to materially reduce manufacturing complexity by:
(1)  simplifying  raw material  components;  (2) eliminating low volume finished
goods SKUs;  and (3)  configuring  manufacturing  for greater  flexibility.  The
progress to date has resulted in the identification of additional  opportunities
to eliminate  the least  efficient  and higher cost  elements of the  division's
manufacturing  base and to make  higher use of the  division's  most  productive
assets. Based upon these  considerations,  subsequent to the quarter ending July
28, 2002, management approved a plan to significantly  simplify dobby upholstery
fabric  offerings and consolidate the operations of the division's  Chattanooga,
Tennessee facility into other CDF plants,  mainly the weaving plant in Pageland,
South  Carolina and the  finishing  plant in  Burlington,  North  Carolina.  The
restructuring  is  expected  to reduce  annual  expenses  by $12  million to $15
million when fully  implemented,  while still  maintaining  capacity  within the
division's  manufacturing  assets to meet  anticipated  levels of demand for the
foreseeable  future. The benefit of the cost savings is expected to be partially
realized  beginning in the third quarter of fiscal 2003, with most or all of the
benefit being experienced by the fourth quarter.

The restructuring  action will involve the closing of the Chattanooga  facility,
which contains weaving, finishing, yarn-making and distribution operations. This
facility  incurred about $20 million in  manufacturing  labor and overhead costs
during fiscal 2002. Some of the newest equipment  located there will be moved to
Pageland  and  other  CDF  facilities,  while  other  equipment  will be sold or
retired.  As an initial  step,  the forty most modern  weaving  looms located in
Chattanooga  will be moved to  Pageland  during the  company's  second  quarter,
beginning  in  September.   Also  during  the  second  quarter,  the  finishing,
yarn-making and  distribution  operations  will be  consolidated  into other CDF
facilities.

As a further part of the restructuring  plan, the company will construct a small
addition  to the  Pageland  plant  to  allow  for the  increased  output  at the
facility.  The  company  also plans to purchase  twenty (20) high speed  weaving
machines to be located at the Pageland facility. Finally, certain jacquard looms
located at CDF's  other  weaving  locations  will be  modified in ways that will
allow them to produce some of the dobby  products  now produced at  Chattanooga.
This will also aid production  during the transition  period while  equipment is
being moved and installed.  Weaving  operations at the Chattanooga plant will be
scaled back over time,  beginning in the second quarter,  and are expected to be
completely terminated by the end of the third quarter.

A key part of the restructuring is a substantial  reduction in the complexity of
the  company's  dobby  upholstery  fabric  product  line,  which is  expected to
increase the  efficiency  of  operations  and greatly  simplify the raw material
components for this category of fabrics. As part of the changes being announced,
the company plans to  discontinue  approximately  70% of its stock keeping units
(SKUs) of dobby  fabrics by the end of the second  quarter.  These  discontinued
SKUs  represented  only 10%, or $4 million,  of the dobby product line sales for
the twelve months ended July 28, 2002. To minimize the impact on its  customers,
the  company  plans  to  offer  one  final  production  run of the  discontinued
products.

The construction at the Pageland facility and new loom purchases are expected to
cost  approximately $4 million,  and it is anticipated that these assets will be
placed  into  production  by the  end of  fiscal  2003.  The  Chattanooga  plant
currently has  approximately  350 employees,  and all of those positions will be
eliminated in the restructuring  initiative.  It is anticipated that the current
actions  will lead to the  addition of  approximately  50 positions in other CDF
plants.  Therefore, CDF expects to reduce its overall headcount by 25% with this
plan.

Once fully  implemented,  the  restructuring  plan is expected to  significantly
improve gross  margins  within CDF,  while  allowing the division the ability to
meet  foreseeable  levels of  demand,  all on a  substantially  lower cost base.
Management expects that the restructuring actions will reduce CDF's annual fixed
manufacturing  costs by approximately  $8 million,  or 29%, from the $29 million
spent in fiscal 2002.  The remaining cost savings of $4 - 7 million are expected
to  come  from  reduced  variable  production  costs,  as a  result  of  greater
utilization  of an asset  base  that has  significantly  better  efficiency  and
employs  substantially  fewer people.  By consolidating the best assets from the
Chattanooga  plant into other CDF locations,  in combination  with  transferring
some  production to the additional  high speed looms that will be added to CDF's
asset  base,  management  anticipates  that the  average  speed and the  average
utilization of the weaving and finishing  equipment  within the division will be
substantially increased.

The actions  described above are expected to result in restructuring and related
charges of  approximately  $15.0  million,  which  amounts to $9.1 million on an
after-tax  basis,  or $0.78 per share,  diluted.  The  charges  will be incurred
mostly in the  second  quarter  ending  October  27,  2002,  with  approximately
$750,000  expected  to be  incurred  in the second  half of fiscal  2003.  These
restructuring  charges, of which $4.3 million are expected to be non-cash items,
will principally  involve  building lease  termination  costs,  severance costs,
equipment write-downs, inventory markdowns and equipment relocation costs.

Management  will take steps to minimize  disruptions  in  production  as the CDF
assets  are  being  moved  and  re-configured,  but it is  anticipated  that the
restructuring  actions  will impact  operating  earnings  (before  restructuring
charges)  during the second  quarter by $500,000 to $900,000,  or $0.03 to $0.05
per  share,  diluted.  The  company  expects,  however,  that  these  short-term
transition  costs will be recovered during the third and fourth quarters of this
fiscal year.  Management  believes that the long-term  gains resulting from this
restructuring  will  outweigh any  short-term  costs and the  restructuring  and
related charges.


Three Months ended July 28, 2002 compared with Three Months ended July 29, 2001

NET  SALES -  Upholstery  fabric  sales  for the first  quarter  of fiscal  2003
decreased  2.8% to $59.9 million (see sales by  Segment/Division  on page I-12).
Domestic  upholstery  fabric sales  increased  $2.8  million,  or 5.5%, to $53.0
million,  while  international  sales of this category declined $4.5 million, or
39.2%, due primarily to the exiting of the wet printed flock fabric product line
as of April 28, 2002.

Mattress  fabric sales for the first  quarter of fiscal 2003  increased  4.5% to
$25.9  million.  Sales  to  U.S.  bedding  manufacturers  increased  4.1%  while
international sales gained 7.3%.

In line with apparent overall  furniture and bedding  industry trends,  domestic
sales declined by 3.2% for the month of July after being ahead of the prior year
through the first two months of the quarter by 8.8%.  It appears  that the sales
softness,  which began in mid July, has continued  into August,  and the company
now believes  domestic sales for the second quarter ending October 27, 2002 will
be flat to slightly down in comparison with the second quarter of last year.

The company  believes  that  domestic  sales for fiscal 2003,  as a whole,  will
increase over the fiscal 2002 total of $328.4 million.

Gross Profit and Cost of Sales.  Gross profit increased $2.1 million,  or 17.7%,
compared  with the  year-earlier  period,  excluding  restructuring  and related
charges,  and increased as a percentage  of net sales to 16.1% from 13.6%.  This
significant improvement reflects gross profit dollar and margin gains in each of
the upholstery  fabrics  divisions,  particularly Culp Decorative Fabrics (CDF).
The key factors behind these gains were: (1) a more profitable  sales mix across
the  divisions;  (2) the  elimination  of the losses  related to the wet printed
flock  business;  and (3) the  increasing  productivity  benefits  from the 2001
restructuring  actions  taken in CDF. The first quarter  represented  the second
consecutive  quarter of higher  year-over-year  gross profit dollars and margins
for CDF.  The  company is  optimistic  that gross  margin in CDF can be improved
significantly  over the next one to two years. In order to continue the positive
margin  trend and reach  targeted  margin  levels,  the company is focusing  its
efforts to: (1) improve the  profitability  of the current  sales mix by several
gross margin points; (2) substantially  improve asset utilization (i.e. the same
or more  yards  produced  on a lower  asset  base);  (3)  improve  manufacturing
performance,  in terms  of  productivity  and  inventory  obsolescence,  and (4)
successfully implement the restructuring plan discussed above.

Partially  offsetting these gains in CDF, Culp Home Fashions  reported  slightly
lower gross profit dollars and margins,  due solely to a supply  agreement under
which products are sourced in Europe,  both because of the higher intrinsic cost
of these European goods, and because of the weakening of the U.S. dollar against
the euro (since the products purchased under the agreement are priced in euros).
The division  entered into an agreement  with a European  supplier  last fall as
part of the  termination  of a  long-term  supply  relationship.  The  agreement
provided,  among  other  things,  that the company  maintain a certain  level of
weekly purchases through October 31, 2002.  Therefore,  for the first and second
quarters of this year,  the company has been  required to source  products  from
this supplier that are significantly  more expensive than products  manufactured
at the  company's  U.S.  or  Canadian  plants  in order to meet the  agreement's
minimum  purchase  levels.  The margin impact of this European  sourcing will be
substantially  completed in the second quarter, which ends October 27, 2002. The
company estimates the impact for the second quarter will approximate $800,000 or
$0.04 per share,  after  taxes.  The company had planned  during the last fiscal
year for the  termination  of this  supply  agreement  by  initiating  a plan to
increase capacity in the U.S. and Canadian plants beginning in the first quarter
and ending by December  2002.  This  capacity  expansion  project  accounts  for
approximately $4.5 million of the company's fiscal 2003 capital spending plan.

Selling,  General  and  Administrative  Expenses.  SG&A  expenses  for the first
quarter declined $798,000, or 7.1%, from the prior year, and as a percent of net
sales,  SG&A expenses  declined to 12.2% from 13.0%.  SG&A expenses in the first
quarter  include bad debt  expense of  $347,000  compared  with  $800,000 in the
year-earlier period.

Interest  Expense  (Income).  Interest expense for the first quarter declined to
$1.9  million  from  $2.1  million  due  to   significantly   lower   borrowings
outstanding,  offset somewhat by an increase in the interest rate on the private
placement  debt.  Interest  income  increased  to $150,000  from  $23,000 due to
significantly higher invested cash as compared with the prior year.

Other  Expense.  Other  expense  for the first  quarter of fiscal  2003  totaled
$211,000  compared with $572,000 in the prior year. The decrease was principally
due to the adoption of SFAS No. 142,  which  discontinued  the  amortization  of
goodwill.  Goodwill  amortization during first quarter fiscal 2002 was $350,000.
Also,  during first quarter of fiscal 2003 debt issue cost totaling $113,700 was
expensed  due to the  repayment of $10.9  million in  industrial  revenue  bonds
(IRBs).

Income  Taxes.   Excluding  the  cumulative  effect  of  accounting  change  and
restructuring and related charges,  the effective tax rate for the first quarter
of fiscal 2003 was 37.0% compared to 34.0% the prior year.

Liquidity and Capital Resources

Liquidity.  Cash and cash  investments  as of July 28, 2002  decreased  to $25.1
million  from  $32.0  million  at  fiscal  year end,  reflecting  cash flow from
operations of $5.4 million, capital expenditures of $3.1 million, debt repayment
of $12.0  million,  stock  issuance of $1.0  million and an increase in accounts
payable for capital expenditures of $1.7 million.

Accounts  receivable as of July 28, 2002 decreased  33.7% from the  year-earlier
level, due principally to the decline in international  sales with their related
longer credit terms,  and an increase in the number of customers taking the cash
discount for shorter payment terms.  Days sales  outstanding  totaled 34 days at
July 28, 2002  compared  with 51 a year ago and 36 at last fiscal year end.  The
aging of accounts  receivable  was 98.7%  current and less than 30 days past due
versus 91.9% a year ago. Inventories at the close of the first quarter increased
1.2% from a year ago.  Inventory turns for the first quarter were 4.9 versus 5.1
for the year-earlier  period.  Operating working capital  (comprised of accounts
receivable,  inventory and accounts payable) was $70.8 million at July 28, 2002,
down from $86.6 million a year ago.

EBITDA for the first quarter of fiscal 2003 was $7.4 million  compared with $4.7
million in the prior year.  EBITDA  includes  earnings before  interest,  income
taxes,  depreciation,  amortization,  all  restructuring  and  related  charges,
certain non-cash charges and cumulative effect of accounting  change, as defined
by the company's credit agreement.

Financing  Arrangements.  The company  reduced funded debt by $12.0 million from
last fiscal year end. Funded debt equals long-term debt plus current maturities.
Funded debt was $96.5 million at July 28, 2002,  compared with $108.5 million at
fiscal 2002 year end. The company's  funded  debt-to-capital  ratio was 49.9% at
July 28, 2002.

Culp has $75 million of senior unsecured notes with an average remaining term of
six years and a fixed coupon rate of 7.76%.  The company also has a $1.8 million
non-interest bearing Canadian government loan.

In addition,  the company  entered into a new loan agreement  during August 2002
with its principal bank lender that provides, among other things, for: (1) a two
year $34.7 million credit  facility,  which  includes a $15.0 million  revolving
credit line and $19.7 million for letters of credit for the company's industrial
revenue bonds (IRB's) excluding interest,  (2) lower interest rates based upon a
pricing  matrix,   and  (3)  improved   financial   covenants.   The  IRB's  are
collateralized by letters of credit for the outstanding  balance of the IRBs and
certain interest payments accrued  thereunder.  Interest on the outstanding IRBs
as of July 28, 2002 was 4.60%. Also, the agreement  specifically  allows for the
fiscal 2003 Culp  Decorative  Fabrics  restructuring  and related  charges  (see
discussion above).

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.  EBILTDA
includes earnings before interest,  income taxes,  lease expense,  depreciation,
amortization,  all restructuring  and related charges,  certain non-cash charges
and cumulative  effect of accounting  change, as defined by the company's credit
agreement.  As of July 28,  2002,  the  company  was in  compliance  with  these
financial covenants.

Capital Expenditures.  Capital spending for the first quarter of fiscal 2003 was
$3.1 million.  The  company's  original  budget for capital  spending for all of
fiscal 2003 was $8.5 million, compared with $4.7 million in fiscal 2002. As part
of the fiscal 2003  restructuring  plan in the Culp Decorative  Fabrics division
(see  discussion  above),  the company  increased  the budget by $4.5 million to
$13.0  million.  Depreciation  for the first quarter of fiscal 2003 totaled $3.6
million, and is estimated at $15.0 million for the full fiscal year.

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

The company  considered  the  disclosure  requirements  of  Financial  Reporting
Release No. 60 regarding critical  accounting  policies and Financial  Reporting
Release No. 61  regarding  liquidity  and  capital  resources,  certain  trading
activities and related party/certain other disclosures, and concluded that there
were no material changes during the first three months of fiscal 2003 that would
warrant  further  disclosure  beyond those matters  previously  disclosed in the
company's  Annual  Report on Form 10-K for the year ended  April 28, 2002 except
for the areas noted below:

Long-lived Assets

The  company  adopted  the  provisions  of  SFAS  No.  144,  Accounting  for the
Impairment or Disposal of Long-Lived Assets,  effective April 29, 2002. SFAS No.
144 establishes a single  accounting model for long-lived  assets to be disposed
of by  sale,  and also  resolves  implementation  issues  related  to SFAS  121.
Adoption  of SFAS No.  144 did not have a  significant  impact on the  company's
financial position, results of operations or cash flows.

Goodwill

As of April 29, 2002, Culp adopted SFAS No. 142,  "Goodwill and Other Intangible
Assets."  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  goodwill  be tested for  impairment  by  comparing  the  reporting  unit's
carrying  value to its fair value as of April 29,  2002.  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 a change in  accounting
principle,  and that the income per share  effects of the  accounting  change be
separately disclosed.

For  initial  application  of SFAS No. 142, an  independent  business  valuation
specialist  was engaged to assist the company in the  determination  of the fair
market  value of Culp  Decorative  Fabrics  because of the  significance  of the
goodwill  associated with the division and due to its operating  performance for
fiscal 2001 and 2002.  As a result of the  adoption of SFAS No. 142, the company
recorded a non-operating,  non-cash goodwill  impairment charge of $37.6 million
($24.2  million  net of taxes of $13.4  million),  or $2.12 per  share  diluted,
related to the goodwill  associated with the Culp Decorative  Fabrics  division.
After the goodwill  impairment charge, the company's  remaining goodwill relates
to the following divisions:  Culp Decorative Fabrics - $4.7 million, Culp Yarn -
$0.7 million and Culp Home Fashions - $4.1 million.


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.  Finally,  unanticipated  delays or costs in  executing  restructuring
actions could cause the cumulative  effect of  restructuring  actions to fail to
meet the objectives set forth by management.

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 28, 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.  The  annual  impact  on the  company's  results  of
operations  of a 100 basis  point  interest  rate  change  on the July 28,  2002
outstanding balance of the variable rate debt would be approximately $197,000.

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 July 28, 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 4.  Controls and Procedures

In the quarter  ended July 28, 2002,  there were no  significant  changes in our
internal  controls  or other  factors  that  could  significantly  affect  these
controls,   including  any   corrective   actions  with  regard  to  significant
deficiencies and material weaknesses.


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.

3(ii)               Restated and Amended  Bylaws of  the  Company,
                as amended  June 12,  2001,  were filed as Exhibit
                3(ii) to the Company's  Form 10-Q for the  quarter
                ended  July  29,  2001  filed  September 12, 2001,
                and are  incorporated  herein by reference.

10(a)               Amended and Restated  Credit  Agreement  dated
                as  of  August  23,  2002  among  Culp,  Inc.  and
                Wachovia Bank, National Association,  as Agent and
                as Bank.

10(b)               Fourth   Amendment   to   Reimbursement    and
                Security  Agreements  dated August 23, 2002,  made
                by and  between  Culp,  Inc.  and  Wachovia  Bank,
                National Association.

99(a)               Certification   of  Chief  Executive   Officer
                Pursuant to Section 906 of  Sarbanes-Oxley  Act of
                2002.

99(b)               Certification   of  Chief  Financial   Officer
                Pursuant to Section 906 of  Sarbanes-Oxley  Act of
                2002.




(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 June 3, 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 year ended April 28, 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:   September 11, 2002     By:  /s/  Franklin N. Saxon
                                         Franklin N. Saxon
                                         Executive  Vice  President and
                                         Chief Financial Officer

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




                             CERTIFICATIONS

I, Robert G. Culp, III, Chairman of the Board and Chief Executive
Officer of Culp, Inc., certify that:

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

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

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

Date: September 11, 2002

                                           /s/  Robert G. Culp, III
                                          Robert G. Culp, III
                                          Chairman of the Board and
                                            Chief Executive Officer


I, Franklin N. Saxon, Executive Vice President and Chief Financial
Officer of Culp, Inc., certify that:

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

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

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

Date: September 11, 2002

                                           /s/ Franklin N. Saxon
                                          Franklin N. Saxon
                                          Executive Vice President and
                                            Chief Financial Officer