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 October 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 October  27, 2002:  11,482,959
                                Par Value: $.05


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

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

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

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

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

Consolidated Statements of Shareholders' Equity                         I-4

Notes to Consolidated Financial Statements                              I-5

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

Item 3.   Quantitative and Qualitative Disclosures About                I-25
          Market Risk

Item 4.   Controls and Procedures                                       I-26

Part II - Other Information
Item 4.   Submission of Matters to a Vote of Security Holders           II-1

Item 6.   Exhibits and Reports on Form 8-K                              II-2

Signature                                                               II-3

Certifications                                                          II-3





Item 1: Financial Statements

                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
 FOR THE THREE MONTHS AND SIX MONTHS ENDED OCTOBER 27, 2002 AND OCTOBER 28, 2001

                (Amounts in Thousands, Except for Per Share Data)



                                                                          THREE MONTHS ENDED (UNAUDITED)
                                                  -----------------------------------------------------------------------------

                                                              Amounts                                   Percent of Sales
                                                  --------------------------------------------    -----------------------------
                                                      October 27,    October 28,  % Over
                                                         2002           2001      (Under)              2003           2002
                                                  ---------------  -----------  -------------     -------------  --------------
                                                                                                     
Net sales                                      $          83,573       96,400      (13.3) %           100.0 %         100.0 %
Cost of sales                                             69,830       80,858      (13.6) %            83.6 %          83.9 %
                                                  ---------------  -----------  -------------     -------------  --------------
   Gross profit                                           13,743       15,542      (11.6) %            16.4 %          16.1 %

Selling, general and
  administrative expenses                                  9,481       11,550      (17.9) %            11.3 %          12.0 %
Restructuring expense                                     13,360            0      100.0  %            16.0 %           0.0 %
                                                  ---------------  -----------  -------------     -------------  --------------
   Income (loss)  from operations                         (9,098)       3,992     (327.9) %           (10.9)%           4.1 %

Interest expense                                           1,676        1,963      (14.6) %             2.0 %           2.0 %
Interest income                                             (121)         (34)     255.9  %            (0.1)%          (0.0)%
Other expense (income), net                                  242          765      (68.4) %             0.3 %           0.8 %
                                                  ---------------  -----------  -------------     -------------  --------------
   Income (loss) before income taxes                     (10,895)       1,298     (939.4) %           (13.0)%           1.3 %

Income taxes  *                                           (4,305)         441   (1,076.2) %            39.5 %          34.0 %
                                                  ---------------  -----------  -------------     -------------  --------------

   Net income (loss)                           $          (6,590)         857     (869.0) %            (7.9)%           0.9 %
                                                  ===============  ===========  =============     =============  ==============

Net income (loss) per share, basic                        ($0.57)       $0.08     (812.5) %
Net income (loss)  per share, diluted                     ($0.57)       $0.08     (812.5) %
Average shares outstanding, basic                         11,483       11,221        2.3  %
Average shares outstanding, diluted                       11,483       11,281        1.8  %


                                                           SIX MONTHS ENDED (UNAUDITED)
                                                  ------------------------------------------------------------------------------

                                                              Amounts                                       Percent of Sales
                                                  --------------------------------------------     -----------------------------
                                                      October 27,   October 28,     % Over
                                                         2002           2001        (Under)            2003             2002
                                                  ----------------  -----------  -------------     -------------  --------------

Net sales                                      $         169,461      182,863       (7.3) %           100.0 %         100.0 %
Cost of sales                                            141,864      156,532       (9.4) %            83.7 %          85.6 %
                                                  ----------------  -----------  -------------     -------------  --------------
   Gross profit                                           27,597       26,331        4.8  %            16.3 %          14.4 %

Selling, general and
  administrative expenses                                 19,918       22,785      (12.6) %            11.8 %          12.5 %
Restructuring expense                                     13,360        1,303      100.0  %             7.9 %           0.7 %
                                                  ----------------  -----------  -------------     -------------  --------------
   Income (loss) from operations                          (5,681)       2,243     (353.3) %            (3.4)%           1.2 %

Interest expense                                           3,579        4,031      (11.2) %             2.1 %           2.2 %
Interest income                                             (271)         (57)     375.4  %            (0.2)%          (0.0)%
Other expense (income), net                                  453        1,337      (66.1) %             0.3 %           0.7 %
                                                  ----------------  -----------  -------------     -------------  --------------
   Loss before income taxes                               (9,442)      (3,068)    (207.8) %            (5.6)%          (1.7)%

Income taxes  *                                           (3,767)      (1,043)    (261.2) %            39.9 %          34.0 %
                                                  ----------------  -----------  ----------        -------------  --------------
Loss before cumulative effect of
   accounting change                                      (5,675)      (2,025)    (180.2) %            (3.3)%          (1.1)%
                                                                                                   =============  ==============

Cumulative effect of accounting change,
    net of income taxes                                  (24,151)           0
                                                  ----------------  -----------

   Net loss                                    $         (29,826)      (2,025)
                                                  ================  ===========


Basic loss per share:
   Loss before cumulative effect of
      accounting change                        $           (0.50)       (0.18)    (175.1) %
   Cumulative effect of accounting change                  (2.11)        0.00     (100.0) %
                                                  ----------------  -----------  ----------
   Net loss                                                (2.61)       (0.18)  (1,345.6) %
                                                  ================  ===========  ==========

Diluted loss per share:
   Loss before cumulative effect of
      accounting change                        $           (0.50)       (0.18)    (175.1) %
   Cumulative effect of accounting change                  (2.11)        0.00     (100.0) %
                                                  ----------------  -----------  ----------
   Net loss                                                (2.61)       (0.18)  (1,345.6) %
                                                  ================  ===========  ==========

Average shares outstanding, basic                         11,433       11,221        1.9  %
Average shares outstanding, diluted                       11,433       11,221        1.9  %


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



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



                                                        Amounts                      Increase
                                             -------------------------------        (Decrease)
                                              October 27,      October 28,     ------------------------- * April 28,
                                                  2002            2001        Dollars     Percent           2002
                                             ---------------  -------------- ----------  -------------  ------------
                                                                                         
Current assets
   Cash and cash investments               $         35,037           8,590     26,447       307.9 %         31,993
   Accounts receivable                               32,869          49,402    (16,533)      (33.5)%         43,366
   Inventories                                       54,571          60,814     (6,243)      (10.3)%         57,899
   Other current assets                              15,944           9,851      6,093        61.9 %         13,413
                                             ---------------  -------------- ----------  -------------  ------------
                 Total current assets               138,421         128,657      9,764         7.6 %        146,671

Property, plant & equipment, net                     85,049         105,697    (20,648)      (19.5)%         89,772
Goodwill                                              9,240          47,781    (38,541)      (80.7)%         47,083
Other assets                                          2,888           1,682      1,206        71.7 %          4,187
                                             ---------------  -------------- ----------  -------------  ------------

                 Total assets              $        235,598         283,817    (48,219)      (17.0)%        287,713
                                             ===============  ============== ==========  =============  ============



Current liabilities
   Current maturities of long-term debt    $            462           3,136     (2,674)      (85.3)%          1,483
   Accounts payable                                  18,948          25,870     (6,922)      (26.8)%         24,327
   Accrued expenses                                  16,199          15,448        751         4.9 %         16,460
   Accrued restructuring                             10,065           1,748      8,317       475.8 %          2,445
                                             ---------------  -------------- ----------  -------------  ------------
                 Total current liabilities           45,674          46,202       (528)       (1.1)%         44,715

Long-term debt                                       96,096         107,447    (11,351)      (10.6)%        107,001

Deferred income taxes                                 3,502          10,330     (6,828)      (66.1)%         16,932
                                             ---------------  -------------- ----------  -------------  ------------
                 Total liabilities                  145,272         163,979    (18,707)      (11.4)%        168,648

Shareholders' equity                                 90,326         119,838    (29,512)      (24.6)%        119,065
                                             ---------------  -------------- ----------  -------------  ------------

                 Total liabilities and
                 shareholders' equity      $        235,598         283,817    (48,219)      (17.0)%        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 SIX MONTHS ENDED OCTOBER 27, 2002 AND OCTOBER 28, 2001
                                    Unaudited
                             (Amounts in Thousands)




                                                                           SIX MONTHS ENDED
                                                                       --------------------------
                                                                       October 27,   October 28,
                                                                          2002          2001
                                                                       ------------  ------------
                                                                                
Cash flows from operating activities:
    Net loss                                                        $      (29,826)       (2,025)
    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                                                       7,139         8,871
          Amortization of intangible assets                                    219           785
          Amortization of stock based compensation                             105            39
          Restructuring expense                                             13,360         1,303
          Changes in assets and liabilities:
             Accounts receivable                                            10,497         8,447
             Inventories                                                     3,328          (817)
             Other current assets                                           (2,504)       (2,006)
             Other assets                                                     (202)          (17)
             Accounts payable                                               (6,894)        2,522
             Accrued expenses                                                    2           711
             Accrued restructuring                                          (1,546)       (1,778)
             Income taxes payable                                                0        (1,268)
                                                                       ------------  ------------
                Net cash provided by operating activities                   17,829        14,767
                                                                       ------------  ------------
Cash flows from investing activities:
    Capital expenditures                                                    (5,328)       (2,288)
                                                                       ------------  ------------
                Net cash used in investing activities                       (5,328)       (2,288)
                                                                       ------------  ------------
Cash flows from financing activities:
    Principal payments of long-term debt                                   (11,926)       (1,073)
    Change in accounts payable-capital expenditures                          1,515        (4,023)
    Proceeds from common stock issued                                          954             0
                                                                       ------------  ------------
                Net cash used in financing activities                       (9,457)       (5,096)
                                                                       ------------  ------------

Increase in cash and cash investments                                        3,044         7,383

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

Cash and cash investments at end of period                          $       35,037         8,590
                                                                       ============  ============




                                   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                                                                         (29,826)                      (29,826)
    Net gain on cash flow hedges                                                                        28              28
    Common stock issued in connection
       with stock option plans           163,375            8          1,051                                         1,059
- ----------------------------------------------------------------------------------------------------------------------------

Balance,  October 27, 2002            11,482,959   $      574         38,657          51,060            35      $   90,326
============================================================================================================================





                                   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):

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

                                               October 27, 2002   April 28, 2002
- --------------------------------------------------------------------------------

Customers                                       $   35,869        $   46,886
Allowance for doubtful accounts                     (2,161)           (2,465)
Reserve for returns and allowances                    (839)           (1,055)
- --------------------------------------------------------------------------------
                                                $   32,869        $   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):

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

                                               October 27, 2002   April 28, 2002
- --------------------------------------------------------------------------------

Raw materials                                   $       25,571    $      27,081
Work-in-process                                          3,865            3,830
Finished goods                                          25,380           27,233
- --------------------------------------------------------------------------------

Total inventories valued at FIFO                        54,816           58,144
Adjustments of certain inventories to LIFO                (245)            (245)
- --------------------------------------------------------------------------------
                                                $       54,571    $      57,899

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



4.  Accounts Payable

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

                                               October 27, 2002  April 28, 2002
- --------------------------------------------------------------------------------

Accounts payable-trade                          $       16,053   $       22,947
Accounts payable-capital expenditures                    2,895            1,380
- --------------------------------------------------------------------------------
                                                $       18,948   $       24,327

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



5.  Accrued Expenses

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

                                              October 27, 2002   April 28, 2002
- --------------------------------------------------------------------------------

Compensation, commissions and related benefits $      9,381      $       10,122
Interest                                                966               1,111
Other                                                 5,852               5,227
- --------------------------------------------------------------------------------
                                               $     16,199      $       16,460

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


6.  Long-Term Debt

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

                                               October 27, 2002  April 28, 2002
- --------------------------------------------------------------------------------

Unsecured term notes                            $       75,000    $      75,000
Industrial revenue bonds                                19,712           30,612
Canadian government loan                                 1,846            1,852
Obligations to sellers                                       0            1,020
- --------------------------------------------------------------------------------
                                                        96,558          108,484
Less current maturities                                   (462)          (1,483)
- --------------------------------------------------------------------------------
                                                $       96,096    $     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 October 27,  2002,  the  interest  rate on
outstanding IRBs was 4.5%, 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 October 27, 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 - $462,000;  2004 - $462,000;  2005 - $462,000;  2006 -
$11,460,000; and 2007 - $11,000,000.

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


7. Cash Flow Information

     Payments  (refunds)  for interest and income taxes for the six months ended
October 27, 2002 and October 28, 2001 follow (dollars in thousands):

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

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

Interest                                           $      3,750     $     4,226
Income taxes (refunds)                                   (2,173)          1,006

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


8. Restructuring

     A summary of accrued restructuring reserve activity follows:

     Chattanooga Restructuring

     In August 2002,  management  approved 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 (1) 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,  (2) a significant  reduction in
the number of stock keeping  units (SKUs)  offered in the dobby product line and
(3) a net  reduction in workforce of  approximately  300  positions.  During the
second  quarter of fiscal  2003,  the total  restructuring  and related  charges
incurred were $13.2 million,  of which  approximately  $2.9 million  represented
non-cash items  relating to fixed asset  write-downs  included in  restructuring
expense and $1.2 million  represented  machinery and equipment  relocation costs
included in cost of sales.  Additional  related  charges of  approximately  $1.3
million are estimated to be recorded over the next six months.

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

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

                                      Employee             Lease
                                    Termination      Termination and
                                      Benefits       Other Exit Costs    Total
- --------------------------------------------------------------------------------
  Accrual established in fiscal 2003  $  1,972           $  7,194       $ 9,166

  Paid in fiscal 2003                     (474)              (170)         (644)
- --------------------------------------------------------------------------------

  Balance, October 27, 2002           $  1,498           $  7,024       $ 8,522
- --------------------------------------------------------------------------------


     Wet Printed Flock 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.

     During  the second  quarter of fiscal  2003,  an  additional  restructuring
expense of $1.3 million was recorded  for the non-cash  write-down  of assets to
reflect the  deterioration in market value  experienced  since April 2002. As of
October 27,  2002,  assets held for sale of $1.0  million are  included in other
assets. There were no assets held for sale at October 28, 2001.

     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                     (396)               (63)         (459)
- --------------------------------------------------------------------------------

  Balance, October 27, 2002             $  441             $  542        $  983
- --------------------------------------------------------------------------------


     CDF Restructuring

     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.  During the first quarter of fiscal 2002, the total restructuring
and related charges  incurred were $2.3 million,  of which $160,000  represented
non-cash items  relating to fixed asset  write-downs  included in  restructuring
expense and $1 million  represented  machinery  and equipment  relocation  costs
included  in  cost  of  sales.   During  the  second  quarter  of  fiscal  2002,
restructuring   related  charges  of  $158,000  were  incurred  and  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                    (89)               (354)          (443)
- --------------------------------------------------------------------------------

  Balance, October 27, 2002           $  423             $   137        $   560
- --------------------------------------------------------------------------------

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


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
October  27,  2002  and  October  28,  2001  follows   (dollars  in  thousands):

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

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

Net income (loss)                                $       (6,590)   $        857
Gain (loss) on foreign currency contracts, net of taxes:
   Net changes in fair value                                (33)             96
   Net gains (losses) reclassified into earnings           (110)             22
- --------------------------------------------------------------------------------
                                                 $       (6,733)   $        975

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


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

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

Net income (loss)                                $     (29,826)    $    (2,025)
Gain (loss) on foreign currency contracts, net of taxes:
   Net changes in fair value                                35               4
   Net gains (losses) reclassified into earnings            (7)             17
- --------------------------------------------------------------------------------
                                                 $     (29,798)    $    (2,004)

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


Gains on cash  flow  hedges  reflected  in other  comprehensive  loss  above are
expected to be recognized in results of operations over the next six 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
- --------------------------------------------------------------------------------

                                           October 27, 2002     October 28, 2001
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic                 11,483                11,221
Effect of dilutive stock options                       0                    60
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted               11,483                11,281

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


Options to purchase  388,375  shares and 996,926 shares of common stock were not
included in the  computation  of diluted  income  (loss) per share for the three
months ended  October 27, 2002 and October 28, 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  October  27,  2002  and  October  28,  2001  follow  (dollars  in
thousands):

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

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

Net sales
     Upholstery Fabrics                           $      58,410   $      70,378
     Mattress Ticking                                    25,163          26,022
- --------------------------------------------------------------------------------
                                                  $      83,573   $      96,400

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

Gross Profit
     Upholstery Fabrics                           $       7,650   $       8,192
     Mattress Ticking                                     6,093           7,350
- --------------------------------------------------------------------------------
                                                  $      13,743   $      15,542

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


Sales and gross profit for the company's  operating  segments for the six months
ended October 27, 2002 and October 28, 2001 follow (dollars in thousands):

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

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

Net sales
     Upholstery Fabrics                          $     118,360     $    132,025
     Mattress Ticking                                   51,101           50,838
- --------------------------------------------------------------------------------
                                                 $     169,461     $    182,863

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

Gross Profit
     Upholstery Fabrics                          $      15,651     $     12,732
     Mattress Ticking                                   11,946           13,599
- --------------------------------------------------------------------------------
                                                 $      27,597     $     26,331

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

     Identifiable  assets,  consisting of accounts  receivable,  inventories and
goodwill for the company's operating segments as of October 27, 2002 and October
28, 2001 follow (dollars in thousands):

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

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

     Upholstery Fabrics                           $    66,888       $ 48,462 [1]
     Mattress Ticking                                  29,792         12,352 [1]
- --------------------------------------------------------------------------------
                                                  $    96,680       $ 60,814

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


[1] Includes inventories only for fiscal 2002.  Inventories by operating segment
for fiscal  2003:  $39,884 for  Upholstery  Fabrics  and  $14,687  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  fiscal 2002 net
income (loss) to its amount adjusted to exclude goodwill:

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

                                           October 28, 2001    October 28, 2001
- --------------------------------------------------------------------------------

Reported net income (loss)                 $         857       $         (2,025)
Goodwill amortization, net of tax                    230                    460
- --------------------------------------------------------------------------------
Adjusted net income (loss)                         1,087                 (1,565)

- --------------------------------------------------------------------------------
Basic
Reported net income (loss) per share                0.08                  (0.18)
Adjusted net income (loss) per share                0.10                  (0.14)

Diluted
Reported net income (loss) per share                0.08                  (0.18)
Adjusted net income (loss) per share                0.10                  (0.14)
- --------------------------------------------------------------------------------


12. Recently Adopted Accounting Standard (continued)

     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 fair  value of the CDF
division as determined  using several  different  valuation  methods,  including
comparable  company,  comparable  transaction and discounted cash flow analysis,
was  determined  to be less than its carrying  value.  Accordingly,  the company
recorded a goodwill  impairment  charge of $37.6 million  ($24.2  million net of
taxes of $13.4  million),  or $2.11 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 - $4.4 million,  Culp
Yarn - $700,000 and Culp Home Fashions - $4.1 million.

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



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.

The  following  tables  set  forth  the  company's  sales  and  gross  profit by
segment/division,  excluding  restructuring  related charges,  and international
sales by geographic area for the three and six months ended October 27, 2002 and
October 28, 2001.



(Amounts in thousands)




                                                              THREE MONTHS ENDED (UNAUDITED)
                                        ----------------------------------------------------------------------------

                                                     Amounts                                Percent of Total Sales
                                        -----------------------------------                -------------------------
                                          October 27,        October 28,       % Over
Segment/Division Sales                        2002              2001           (Under)        2003         2002
- -------------------------------------   -----------------  ----------------  ------------  -----------  ------------
                                                                                         
Upholstery Fabrics
    Culp Decorative Fabrics          $            33,859            38,492    (12.0) %        40.5 %        39.9 %
    Culp Velvets/Prints                           23,305            30,354    (23.2) %        27.9 %        31.5 %
    Culp Yarn                                      1,246             1,532    (18.7) %         1.5 %         1.6 %
                                        -----------------  ----------------  ------------  -----------  ------------
                                                  58,410            70,378    (17.0) %        69.9 %        73.0 %
Mattress Ticking
     Culp Home Fashions                           25,163            26,022     (3.3) %        30.1 %        27.0 %
                                        -----------------  ----------------  ------------  -----------  ------------

                                   * $            83,573            96,400    (13.3) %       100.0 %       100.0 %
                                        =================  ================  ============  ===========  ============


Segment Gross Profit (1)                                                                      Gross Profit Margin
- -------------------------------------                                                      -------------------------

Upholstery Fabrics                   $             8,810             8,348       5.5 %        15.1 %        11.9 %
Mattress Ticking                                   6,093             7,350     (17.1)%        24.2 %        28.2 %
                                        -----------------  ----------------  ------------  -----------  ------------

                                     $            14,903            15,698      (5.1)%        17.8 %        16.3 %
                                        =================  ================  ============  ===========  ============



                                                               SIX MONTHS ENDED (UNAUDITED)
                                        ----------------------------------------------------------------------------

                                                     Amounts                                Percent of Total Sales
                                        -----------------------------------                -------------------------
                                          October 27,        October 28,       % Over
Segment/Division Sales                        2002              2001           (Under)        2003         2002
- -------------------------------------   -----------------  ----------------  ------------  -----------  ------------
Upholstery Fabrics
    Culp Decorative Fabrics          $            68,590            73,652      (6.9)%        40.5 %        40.3 %
    Culp Velvets/Prints                           46,424            55,875     (16.9)%        27.4 %        30.6 %
    Culp Yarn                                      3,346             2,498      33.9 %         2.0 %         1.4 %
                                        -----------------  ----------------  ------------  -----------  ------------
                                                 118,360           132,025     (10.4)%        69.8 %        72.2 %
Mattress Ticking
     Culp Home Fashions                           51,101            50,838       0.5 %        30.2 %        27.8 %
                                        -----------------  ----------------  ------------  -----------  ------------

                                   * $           169,461           182,863      (7.3)%       100.0 %       100.0 %
                                        =================  ================  ============  ===========  ============


Segment Gross Profit (1)                                                                      Gross Profit Margin
- -------------------------------------                                                      -------------------------

Upholstery Fabrics                   $            16,811            13,866      21.2 %        14.2 %        10.5 %
Mattress Ticking                                  11,946            13,599     (12.2)%        23.4 %        26.7 %
                                        -----------------  ----------------  ------------  -----------  ------------

                                     $            28,757            27,465       4.7 %        17.0 %        15.0 %
                                        =================  ================  ============  ===========  ============



* U.S.  sales were $72,362 and $82,280 for the second quarter of fiscal 2003 and
  fiscal  2002,  respectively;  and  $147,827 and $154,079 for the six months of
  fiscal 2003 and 2002, respectively.  The percentage decrease in U.S. sales was
  12.1% for the second quarter and a decrease of 4.1% for the six months.


(1) Excludes  restructuring related charges of $1.2 million and $0.2 million for
    the second quarter of fiscal 2003 and 2002, respectively; and excludes  $1.2
    million for the first six months of fiscal 2003 and 2002.



(Amounts in thousands)



                                               THREE MONTHS ENDED (UNAUDITED)
                                         ------------------------------------------
                                                    Amounts
                                         ------------------------------
                                          October 27,     October 28,     % Over
           Geographic Area                   2002            2001         (Under)
- --------------------------------------   --------------  --------------  ----------
                                                                
North America (Excluding USA)         $          8,424           8,379     0.5  %
Europe                                             138             938   (85.3) %
Middle East                                        760           1,311   (42.0) %
Far East & Asia                                  1,652           2,891   (42.8) %
South America                                      171             177    (3.7) %
All other areas                                     66             424   (84.4) %
                                         --------------  --------------  ----------

                                      $         11,211          14,120   (20.6) %
                                         ==============  ==============  ==========

               Percent of total sales            13.4%           14.6%


                                                SIX MONTHS ENDED (UNAUDITED)
                                         ------------------------------------------
                                                    Amounts
                                         ------------------------------
                                          October 27,     October 28,     % Over
           Geographic Area                   2002            2001         (Under)
- --------------------------------------   --------------  --------------  ----------
North America (Excluding USA)         $         15,974          16,410    (2.7) %
Europe                                             261           1,643   (84.1) %
Middle East                                      1,647           4,214   (60.9) %
Far East & Asia                                  2,983           5,483   (45.6) %
South America                                      414             336    23.1  %
All other areas                                    355             698   (49.1) %
                                         --------------  --------------  ----------

                                      $         21,634          28,784   (24.8) %
                                         ==============  ==============  ==========

               Percent of total sales            12.8%           15.7%



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%).





Restructuring Actions

The financial results for the second quarter include a total of $14.5 million in
restructuring  and related charges,  all of which reflect  previously  announced
restructuring  initiatives.  The charges are made up of the following: (1) $12.0
million of restructuring expenses related to the Culp Decorative Fabrics ("CDF")
division,  the  largest  items of  which  are  lease  termination  expenses  and
personnel  costs;  (2) $1.2 million of  "restructuring  related"  costs for CDF,
which include  inventory  mark-downs and equipment moving expense;  and (3) $1.3
million of restructuring expenses related to further write-downs of equipment in
connection  with  the exit  from  the wet  printed  flock  business  by the Culp
Velvets/Prints  ("CVP") division. The additional write down, which is a non cash
item,  was  recorded to more closely  estimate the current  market value of this
equipment,  which has continued to deteriorate  since April 2002. Of the charges
related  to CDF,  approximately  $3.9  million  are  non-cash  items,  while the
remaining  $9.4  million  relates  to cash  expenditures.  As  reflected  in the
financial  statements,  restructuring and related charges were recorded as $13.4
million in the line item  "restructuring  expense"  and $1.2 million in "cost of
sales" and have reduced net income per share by $0.77 for the second  quarter of
fiscal 2003.

The  restructuring  and  related  charges  for  CDF  reflect  the  restructuring
initiative announced in August 2002. This initiative was substantially completed
by the end of the second quarter. In fact, the company is well ahead of schedule
in completing the most important elements of the plan as announced.  The company
continues  to  expect  that the CDF  restructuring  actions  will  significantly
improve gross margins  within the division,  while  allowing the ability to meet
foreseeable  levels of demand,  all on a  substantially  lower  cost  base.  The
initiative is projected to result in annual cost savings of approximately $12 to
$15  million.  Approximately  $8  million  of  these  savings  relate  to  fixed
manufacturing  costs and the  remaining  $4 to $7  million  relate  to  variable
manufacturing costs.

Specifically,  the company  completed  the shut down of its  operations at CDF's
Chattanooga,  Tennessee facility at the end of the second quarter,  while it was
originally  contemplated that this process could take until the end of the third
quarter.  All of the  operations  have been  successfully  transferred  to CDF's
Pageland,  South Carolina and Graham,  North Carolina plants.  In addition,  the
consolidation of the finishing, yarn-making and distribution operations from the
Chattanooga facility to other CDF plants has been completed,  with each of those
transitions  taking place ahead of the targeted  completion dates.  There are no
manufacturing operations remaining at the Chattanooga plant as of the end of the
second quarter.

The remaining elements from the CDF restructuring initiative to be completed are
as follows:  (1) achieve  targeted levels of operating  efficiency for the looms
transferred  into  Pageland,  which is  projected  to take  until the end of the
fourth quarter; (2) transfer certain equipment to other CDF plants by the end of
this fiscal year; and (3) complete the capital  expenditure  projects related to
the restructuring.

The announced addition to the Pageland plant is currently under construction and
is  expected to be ready for  occupancy  in early  2003.  The  company  plans to
install ten new high speed  weaving  machines in the  building  during the third
quarter.  These new machines will replace lower speed  equipment  that is now in
place at the Pageland  plant,  thereby  further  increasing  the  efficiency and
output of that facility's operations.

Another  important  element  of the  CDF  restructuring  initiative  is a  major
reduction in the complexity of the dobby upholstery  product line, which has led
to the elimination of approximately  1,500 low volume stock keeping units (SKUs)
representing  about 70% of the  finished  goods  SKUs (but only 10% of sales) in
that product  category.  This initiative is substantially  complete and has been
accomplished without significant disruptions of customer relationships.

In line with previous estimates,  the CDF restructuring is expected to result in
total  restructuring  and related  charges of  approximately  $15  million.  The
company currently  estimates that this  restructuring  will result in additional
charges of approximately $1.3 million during the second half of the fiscal year,
most of which will relate to equipment moving costs.

Three and Six Months ended  October 27, 2002  compared with Three and Six Months
ended October 28, 2001

UPHOLSTERY FABRIC SEGMENT

NET SALES -  Upholstery  fabric  sales for the  second  quarter  of fiscal  2003
decreased 17.0% to $58.4 million (see sales by  Segment/Division  on page I-16).
Domestic upholstery fabric sales decreased 13.9% to $51.4 million, due primarily
to overall weakness in consumer demand for upholstered furniture.  International
sales decreased  34.3% to $7.0 million,  due primarily to the exiting of the wet
printed flock fabric business in April 2002.

In addition to significant  overall  softness in demand during the quarter,  the
sales decrease in upholstery fabrics is partially  attributable to the company's
strategy to focus on improving the profitability of its sales mix by reducing or
eliminating  products generating little or no profit. In the Culp Velvets/Prints
division,  the company  discontinued its unprofitable wet printed flock business
at the end of last fiscal year.  This product  line  reported  annual sales last
year of  approximately  $17 million with  approximately  $2 million in operating
losses. In the CDF division, the company discontinued about half of its finished
goods SKUs (or  approximately  10,000)  over the last  year,  most of which were
small  volume  items and were very costly to produce.  These  discontinued  SKUs
include the dobby product line SKUs that were recently eliminated as part of the
Chattanooga  restructuring.  The company expects this process of identifying and
dropping  its low profit  items to  continue  through the balance of this fiscal
year.

The company believes  additional  factors that are likely  impacting  upholstery
fabric sales are (1) the increasing market share of leather furniture being sold
in the U.S.; and (2) the increase in imported fabrics, both in "piece goods" and
"cut and sewn kits".

GROSS PROFIT - In spite of weak furniture demand and the significant operational
disruption in connection  with the  Chattanooga  restructuring,  the  upholstery
fabric  segment  improved  its  gross  profit  dollars  and  margins.  Excluding
restructuring  related  charges of $1.2  million and $0.2 million for the second
quarter of fiscal 2003 and 2002,  respectively,  gross profit dollars and margin
increased  in the  second  quarter  of fiscal  2003 to $8.8  million  and 15.1%,
respectively,  from $8.3  million and 11.9% in the second  quarter of last year.
The key factors  behind these gains were: (1) a more  profitable  sales mix; (2)
the  elimination  of losses related to the wet printed flock  business;  (3) the
increasing  productivity benefits from the CDF 2001 restructuring;  and (4) some
cost reduction benefits from the Chattanooga closure.

With the  earlier-than-expected  cost  reduction  benefits  as a  result  of the
Chattanooga  closure  being  completed  by the end of the  second  quarter,  the
company is optimistic that gross profit dollars and margins in CDF will continue
to improve over the next few quarters.  Additionally  within CDF, the company is
focused on (1) creating and selling products with better margins; (2) continuing
to reduce low profit SKUs; and (3) improving  manufacturing  performance in CDF,
in terms of productivity and inventory obsolescence.

 MATTRESS TICKING SEGMENT

NET  SALES -  Mattress  fabric  sales for the  second  quarter  of  fiscal  2003
decreased 3.3% to $25.2 million.  Sales to U.S. bedding  manufacturers fell 7.1%
to $21.0 million,  while sales to international  customers increased by 21.4% to
$4.2  million.  The sales  decrease is due to the  overall  weakness in consumer
demand for mattresses.

GROSS PROFIT--Culp Home Fashions (CHF) reported for the second quarter of fiscal
2003  lower  gross  profit  dollars  and  margins  of $6.1  million  and  24.2%,
respectively,  both down from $7.3  million and 28.2%  during the  corresponding
quarter of the prior year.  The key factors  impacting  gross profit were a high
cost European sourcing  agreement and lower sales. CHF 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. and Canadian plants
in order to meet the  agreement's  minimum  purchase  levels.  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.  This supply  agreement  was  concluded on
October 31, 2002 and only a few  additional  containers  of product  will arrive
during the third quarter. There is potential for some residual effect on profits
during the third  quarter from the supply  agreement as the division  works down
its inventory position of these products.

Selling,  General and  Administrative  Expenses.  SG&A  expenses  for the second
quarter declined $2.1 million,  or 17.9%,  from the prior year, and as a percent
of net sales,  SG&A expenses  declined to 11.3% from 12.0%. SG&A expenses in the
second  quarter  included a net  reduction  of  $424,000  in the  allowance  for
doubtful accounts,  due to a reduction in past due balances.  This compares with
bad debt expense of $1.4 million in the year-earlier period.

Interest Expense  (Income).  Interest expense for the second quarter declined to
$1.7  million  from  $2.0  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 $121,000  from  $34,000 due to
significantly higher invested cash as compared with the prior year.

Other  Expense.  Other  expense  (income) for the second  quarter of fiscal 2003
totaled  $242,000  compared  with  $765,000 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 second quarter fiscal
2002 was $350,000.

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


Liquidity and Capital Resources

Liquidity. - Cash and cash investments as of October 27, 2002 increased to $35.0
million from $32.0 million at the end of fiscal 2002,  reflecting cash flow from
operations  of  $17.8  million  for the  first  half  of  fiscal  2003,  capital
expenditures of $5.3 million, debt repayment of $12.0 million, stock issuance of
$1.0  million and an increase in accounts  payable for capital  expenditures  of
$1.5 million.

Accounts receivable as of October 27, 2002 decreased 33.5% 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 36 days at
October  27,  2002  compared  with 47 a year ago and 36 at last fiscal year end.
Inventories at the close of the second quarter  decreased 10.3% from a year ago.
Inventory turns for the second quarter were 4.9 versus 5.4 for the  year-earlier
period.  Operating working capital (comprised of accounts receivable,  inventory
and  accounts  payable) was $68.5  million at October 27, 2002,  down from $84.3
million a year ago.

EBITDA for the second quarter of fiscal 2003 was $8.8 million compared with $8.3
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.  As of the end of the second  quarter,  the company had
reduced  funded debt by $12.0  million  from last  fiscal year end.  Funded debt
equals long-term debt plus current maturities.  Funded debt was $96.6 million at
October 27,  2002,  compared  with $108.5  million at fiscal 2002 year end.  The
company's  funded  debt-to-capital  ratio was 51.7% at  October  27,  2002.  The
company also reports it leverage statistics in terms of funded debt, net of cash
and cash  investments,  under the assumption it could use the cash to repay debt
at any time. Therefore,  funded debt, net of cash and cash investments, is $61.5
million at October 27, 2002 compared with $76.5 million at fiscal 2002 year end.
In addition,  the company's  funded debt (net of cash and cash  investments)  to
capital  employed  ratio  was  40.5%  and  funded  debt  (net of cash  and  cash
investments) to EBITDA was 1.70.  Since the end of fiscal 2000 (two and one half
years),  the company has substantially  reduced its funded debt (net of cash and
cash  investments) to $61.5 million from $136.5 million,  a total of $75 million
or 55%.

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 (IRBs) excluding  interest,  (2) lower interest rates based upon a
pricing   matrix,   and  (3)  improved   financial   covenants.   The  IRBs  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 October 27, 2002 was 4.50%, including the letter of credit fee percentage.
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 October 27,  2002,  the company was in  compliance  with these
financial covenants.

Capital  Expenditures.  Capital  spending  for the first half of fiscal 2003 was
$5.3 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 CDF, the company increased the budget
by $4.5 million to $13.0 million.  Depreciation for the second quarter of fiscal
2003 totaled $3.5 million, and is estimated at $14.0 million for the full fiscal
year.

Free Cash Flow. Free cash flow,  defined as cash from  operations,  less capital
expenditures,  plus  or  minus  the  change  in  accounts  payable  for  capital
expenditure,  was $14.0 million for the first six months of fiscal 2003 compared
with $8.5  million for the same  period of the prior  year.  The key reasons for
this improvement were continued improvement in accounts receivable  collections,
lower  inventory  levels,  higher profits and the benefit from deferred  payment
terms for capital expenditures.


BUSINESS OUTLOOK

For the third quarter of fiscal 2003, the company  believes  consolidated  sales
will decline somewhat less than the second quarter decrease of 13.3% while gross
profit  margins are  expected to improve  significantly  over last year's  third
quarter gross margin of 14.9%,  due primarily to the substantial  progress being
made in the Culp Decorative Fabrics division. Additionally, total SG&A, interest
and other  expenses are expected to decline over $1.2 million,  absent any large
unusual  items,  in the third  quarter from a total of $13.3 million in the last
year's third quarter.  Therefore, with gross profit margin improvement and lower
costs, the company is comfortable with the range of published  analysts earnings
estimates  of $0.11 to $0.15 per share for the  third  quarter  of fiscal  2003,
excluding any restructuring and related charges.  The net earnings for the third
quarter  of last year were  $400,000,  or $0.04 per  share,  excluding  goodwill
amortization.

The  company's  financial  results  over the last few  quarters and its business
outlook clearly  demonstrate the company's strategic focus on: (1) improving the
profitability  of its sales mix;  (2)  increasing  margins and return on capital
employed; and (3) generating free cash flow.


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 six 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
is  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,  during the
first  quarter of fiscal 2003 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 - $4.4  million,  Culp Yarn - $0.7 million and Culp Home Fashions - $4.1
million.



Forward-Looking Information

This Report 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 (Section 27A of the Securities Act of
1933  and  Section  27A of the  Securities  and  Exchange  Act  of  1934).  Such
statements are inherently  subject to risks and  uncertainties.  Forward-looking
statements  are statements  that include  projections,  expectations  or beliefs
about future  events of results or otherwise  are not  statements  of historical
fact. Such statements are often but not always characterized by qualifying words
such  as  "expect,"  "believe,"  "estimate,"  "plan"  and  "project"  and  their
derivatives,  and include but are not limited to statements  about  expectations
for the company's  future sales,  gross profit margins,  SG&A or other expenses,
and  earnings,  as  well  as any  statements  regarding  the  company's  view of
estimates  of the  company's  future  results by  analysts.  Factors  that could
influence the matters discussed in such statements  include the level of housing
starts and sales of existing homes,  consumer  confidence,  trends in disposable
income, and general economic conditions.  Decreases in these economic indicators
could have a negative effect on the company's business and prospects.  Likewise,
increases in interest rates,  particularly home mortgage rates, and increases in
consumer  debt or the  general  rate of  inflation,  could  affect  the  company
adversely.  Because of the significant percentage of the company's sales derived
from  international  shipments,  strengthening of the U. S. dollar against other
currencies  could make the company's  products less  competitive on the basis of
price in markets outside the United States. Additionally, economic and political
instability  in  international  areas could affect the demand for the  company's
products.  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. Other factors that could affect the
matters  discussed in forward  looking  statements are included in the company's
periodic reports filed with the Securities and Exchange Commission.


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 October 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.  The  annual  impact  on the  company's  results  of
operations  of a 100 basis  point  interest  rate change on the October 27, 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 October 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

Within 90 days of the filing of this report,  the company conducted a review and
evaluation of its disclosure controls and procedures,  under the supervision and
with the  participation  of the  company's  Chief  Executive  Officer  and Chief
Financial Officer. Based upon this review, the Chief Executive Officer and Chief
Financial  Officer have  concluded  that the company's  disclosure  controls and
procedures were adequate and effective to ensure that information required to be
disclosed is recorded, processed, summarized, and reported in a timely manner.

There were no significant changes in the company's internal controls or in other
factors that could significantly affect these controls subsequent to the date of
the evaluation  described above, nor were there any significant  deficiencies or
material weaknesses in the controls which required corrective action.




Part II - OTHER INFORMATION

Item 4.  Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------

The Annual Meeting of Shareholders of the company was held in High Point,  North
Carolina  on  September  24,  2002.  Of the  11,482,959  shares of common  stock
outstanding on the record date of July 24, 2002,  10,319,475 shares were present
in person or by proxy.

At the Annual Meeting, shareholders voted on:

o  the election of four directors:  Harry R. Culp, Kenneth W.
   McAllister, Albert L. Prillaman, and  Franklin N. Saxon.

o  ratification   of  the   appointment   of  KPMG  LLP  as  the
   independent auditors of the company for the current fiscal year,

o  approval of the company's 2002 Stock Option Plan


A. Proposal for Election of Directors:

       Harry R. Culp                         Kenneth W. McAllister
       ----------------------------          ------------------------
       For                9,038,939          For            9,103,496
       Abstain            1,280,536          Abstain        1,215,979

       Albert L. Prillaman                   Franklin N. Saxon
       ---------------------------           ------------------------
       For                9,100,543          For            9,046,343
       Abstain            1,218,932          Abstain        1,273,132

B.    Proposal to ratify the election of KPMG LLP as independent auditors
      -------------------------------------------------------------------
      of the company for fiscal year 2003:
      ------------------------------------

         For                 10,243,238
         Against                 71,055
         Abstain                  5,182
         Del - N - Vote               0

C.    Proposal to approve the company's 2002 Stock Option Plan

        For                   7,009,678
        Against               1,522,827
        Abstain                  18,590
        Del - N - Vote        1,768,020




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 included
              July 28, 2002, filed September 11, 2002, and are
              incorporated herein by reference.

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,  was   filed   as  Exhibit  10(a)  to  the
              Company's  form 10-Q for the quarter ended  July
              28,  2002,  filed  September 11,  2002,  and  is
              incorporated  herein by reference.

10(b)         Fourth  Amendment to Reimbursement and  Security
              Agreements  dated  August 23, 2002,  made by and
              between Culp, Inc. and Wachovia  Bank,  National
              Association,  was filed as  Exhibit 10(b) to the
              Company's  form 10-Q for the quarter ended  July
              28,  2002,  filed  September  11,  2002, and  is
              incorporated herein by reference.

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 August 27, 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 July
      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:   December 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.

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated  the  effective of the  registrant's  disclosure  controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls;  and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: December 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.

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated  the  effective of the  registrant's  disclosure  controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


Date: December 11, 2002

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