UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                   FORM 10-Q

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

                For the quarterly period ended January 26, 2003

                          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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                                YES      NO X

          Common shares outstanding at January 26, 2003:  11,486,709
                                Par Value: $.05




                               INDEX TO FORM 10-Q
                      For the period ended January 26,2003

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss) Three and Nine Months Ended      I-1
January 26, 2003 and January 27, 2002

Consolidated  Balance  Sheets January 26, 2003, January 27, 2002 and      I-2
April 28,2002

Consolidated Statements of Cash Flows  Nine Months Ended January 26,      I-3
2003 and January 27, 2002

Consolidated Statements of Shareholders' Equity                           I-4

Notes to Consolidated Financial Statements                                I-5

Item 2.   Management's Discussion and Analysis of Financial               I-16
          Condition and Results of Operations

Item 3.   Quantitative and Qualitative Disclosures About                  I-27
          Market Risk

Item 4.   Controls and Procedures                                         I-28

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

Signature                                                                 II-2

Certifications                                                            II-2



Item 1: Financial Statements

                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 26, 2003 AND JANUARY 27, 2002

                (Amounts in Thousands, Except for Per Share Data)



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

                                                                 Amounts                                  Percent of Sales
                                                       -----------------------------                 ----------------------------
                                                        January 26,    January 27,       % Over
                                                           2003            2002         (Under)             2003         2002
                                                       --------------  -------------  -------------  ----------------  ----------
                                                                                                        
Net sales                                           $         79,292         90,618      (12.5)%           100.0 %       100.0 %
Cost of sales                                                 65,504         77,110      (15.1)%            82.6 %        85.1 %
                                                       --------------  -------------  -------------  ----------------  ----------
   Gross profit                                               13,788         13,508        2.1 %            17.4 %        14.9 %

Selling, general and
  administrative expenses                                      9,798         11,038      (11.2)%            12.4 %        12.2 %
Restructuring expense and asset impairment charges              (354)             0     (100.0)%            (0.4)%         0.0 %
                                                       --------------  -------------  -------------  ----------------  ----------
   Income from operations                                      4,344          2,470       75.9 %             5.5 %         2.7 %

Interest expense                                               1,665          1,820       (8.5)%             2.1 %         2.0 %
Interest income                                                 (143)           (42)     240.5 %            (0.2)%        (0.0)%
Other expense (income), net                                      192            435      (55.9)%             0.2 %         0.5 %
                                                       --------------  -------------  -------------  ----------------  ----------
   Income before income taxes                                  2,630            257      923.3 %             3.3 %         0.3 %

Income taxes  *                                                  963             87    1,006.9 %            36.6 %        34.0 %
                                                       --------------  -------------  -------------  ----------------  ----------
   Net Income                                       $          1,667            170      880.6 %             2.1 %         0.2 %
                                                       ==============  =============  =============  ================  ==========

Net Income per share-basic                                     $0.15          $0.02      650.0 %
Net Income per share-diluted                                   $0.14          $0.02      600.0 %
Average shares outstanding-basic                              11,485         11,221        2.4 %
Average shares outstanding-diluted                            11,714         11,304        3.6 %



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

                                                                  Amounts                                  Percent of Sales
                                                        -----------------------------                 ----------------------------
                                                         January 26,    January 27,       % Over
                                                            2003            2002         (Under)            2003          2002
                                                        --------------  -------------  -------------  ----------------  ----------

Net sales                                            $       248,753        273,481       (9.0)%           100.0 %       100.0 %
Cost of sales                                                207,368        233,642      (11.2)%            83.4 %        85.4 %
                                                        --------------  -------------  -------------  ----------------  ----------
   Gross profit                                               41,385         39,839        3.9 %            16.6 %        14.6 %

Selling, general and
  administrative expenses                                     29,716         33,823      (12.1)%            11.9 %        12.4 %
Restructuring expense and asset impairment charges            13,006          1,303      898.2 %             5.2 %         0.5 %
                                                        --------------  -------------  -------------  ----------------  ----------
   Income (loss) from operations                              (1,337)         4,713     (128.4)%            (0.5)%         1.7 %

Interest expense                                               5,244          5,851      (10.4)%             2.1 %         2.1 %
Interest income                                                 (414)           (99)     318.2 %            (0.2)%        (0.0)%
Other expense (income), net                                      645          1,772      (63.6)%             0.3 %         0.6 %
                                                        --------------  -------------  -------------  ----------------  ----------
   Loss before income taxes                                   (6,812)        (2,811)    (142.3)%            (2.7)%        (1.0)%

Income taxes *                                                (2,804)          (956)     193.3 %            41.2 %        34.0 %
                                                        --------------  -------------  -------------  ----------------  ----------
Loss before cumulative effect of accounting change            (4,008)        (1,855)    (116.1)%            (1.6)%        (0.7)%
                                                                                                      ================  ==========

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

   Net loss                                          $       (28,159)        (1,855)
                                                        ==============  =============


Basic loss per share:
   Loss before cumulative effect of accounting
      change                                         $         (0.35)         (0.17)    (111.7)%
   Cumulative effect of accounting change                      (2.11)          0.00     (100.0)%
                                                        --------------  -------------  ----------
   Net loss                                                    (2.46)         (0.17)  (1,387.6)%
                                                        ==============  =============  ==========

Diluted loss per share:
   Loss before cumulative effect of accounting
      change                                         $         (0.35)         (0.17)    (111.7)%
   Cumulative effect of accounting change                      (2.11)          0.00     (100.0)%
                                                        --------------  -------------  ----------
   Net loss                                                    (2.46)         (0.17)  (1,387.6)%
                                                        ==============  =============  ==========

Average shares outstanding-basic                              11,450         11,221        2.0 %
Average shares outstanding-diluted                            11,450         11,221        2.0 %


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


                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
             JANUARY 26, 2003, JANUARY 27, 2002, AND APRIL 28, 2002
                                    Unaudited
                             (Amounts in Thousands)



                                                        Amounts                      Increase
                                             ------------------------------         (Decrease)
                                              January 26,     January 27,    -------------------------  * April 28,
                                                  2003            2002        Dollars    Percent            2002
                                             ---------------  -------------  ----------  -------------  ------------
                                                                                            
Current assets
   Cash and cash investments               $         38,480         10,359      28,121      271.5 %          31,993
   Accounts receivable                               32,427         46,171     (13,744)     (29.8)%          43,366
   Inventories                                       53,560         59,398      (5,838)      (9.8)%          57,899
   Other current assets                              15,339          9,323       6,016       64.5 %          13,413
                                             ---------------  -------------  ----------  -------------  ------------
                 Total current assets               139,806        125,251      14,555       11.6 %         146,671

Property, plant & equipment, net                     85,396        102,457     (17,061)     (16.7)%          89,772
Goodwill                                              9,240         47,432     (38,192)     (80.5)%          47,083
Other assets                                          2,311          1,641         670       40.8 %           4,187
                                             ---------------  -------------  ----------  -------------  ------------

                 Total assets              $        236,753        276,781     (40,028)     (14.5)%         287,713
                                             ===============  =============  ==========  =============  ============


Current liabilities
   Current maturities of long-term debt    $         13,133          3,127      10,006      320.0 %           1,483
   Accounts payable                                  21,924         21,336         588        2.8 %          24,327
   Accrued expenses                                  14,646         13,652         994        7.3 %          16,460
   Accrued restructuring                              8,465          1,363       7,102      521.1 %           2,445
                                             ---------------  -------------  ----------  -------------   ------------
                 Total current liabilities           58,168         39,478      18,690       47.3 %          44,715

Long-term debt                                       83,008        106,960     (23,952)     (22.4)%         107,001

Deferred income taxes                                 3,502         10,330      (6,828)     (66.1)%          16,932
                                             ---------------  -------------  ----------  -------------  ------------
                 Total liabilities                  144,678        156,768     (12,090)      (7.7)%         168,648

Shareholders' equity                                 92,075        120,013     (27,938)     (23.3)%         119,065
                                             ---------------  -------------  ----------  -------------  ------------

                 Total liabilities and
                 shareholders' equity      $        236,753        276,781     (40,028)     (14.5)%         287,713
                                             ===============  =============  ==========  =============  ============

Shares outstanding                                   11,487         11,221         266        2.4 %          11,320
                                             ===============  =============  ==========  =============  ============




*  Derived from audited financial statements.



                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE NINE MONTHS ENDED JANUARY 26, 2003 AND JANUARY 27, 2002
                                    Unaudited
                             (Amounts in Thousands)




                                                                                 NINE MONTHS ENDED
                                                                            ----------------------------
                                                                                      Amounts
                                                                            ----------------------------
                                                                            January 26,    January 27,
                                                                                2003           2002
                                                                            -------------  -------------
                                                                                     
Cash flows from operating activities:
     Net loss                                                           $        (28,159)        (1,855)
     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                                                           10,554         13,214
           Amortization of intangible and other assets                               286          1,177
           Amortization of stock based compensation                                  158             92
           Restructuring expense                                                  13,006          1,303
           Changes in assets and liabilities:
              Accounts receivable                                                 10,939         11,678
              Inventories                                                          4,339            599
              Other current assets                                                (1,885)        (1,453)
              Other assets                                                           295            (19)
              Accounts payable                                                    (5,477)        (1,768)
              Accrued expenses                                                    (1,551)        (1,156)
              Accrued restructuring                                               (2,792)        (2,163)
              Income taxes payable                                                     0         (1,268)
                                                                            -------------  -------------
                 Net cash provided by operating activities                        23,864         18,381
                                                                            -------------  -------------
Cash flows from investing activities:
     Capital expenditures                                                         (9,076)        (3,393)
                                                                            -------------  -------------
                 Net cash used in investing activities                            (9,076)        (3,393)
                                                                            -------------  -------------
Cash flows from financing activities:
     Principal payments of long-term debt                                        (12,343)        (1,569)
     Change in accounts payable-capital expenditures                               3,074         (4,267)
     Proceeds from common stock issued                                               968              0
                                                                            -------------  -------------
                 Net cash used in financing activities                            (8,301)        (5,836)
                                                                            -------------  -------------

Increase in cash and cash investments                                              6,487          9,152

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

Cash and cash investments at end of period                              $         38,480         10,359
                                                                            =============  =============





                                   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                                                                          (28,159)                        (28,159)
    Net gain on cash flow hedges                                                                           43              43
    Common stock issued in connection
       with stock option plans           167,125           8             1,118                                          1,126
- ------------------------------------------------------------------------------------------------------------------------------
Balance, Janaury 26, 2003             11,486,709    $    574            38,724         52,727              50    $     92,075
==============================================================================================================================




                                   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 2, 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):

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

                                      January 26, 2003          April 28, 2002
- -------------------------------------------------------------------------------

Customers                              $   34,933                 $   46,886
Allowance for doubtful accounts            (1,625)                    (2,465)
Reserve for returns and allowances           (881)                    (1,055)
- -------------------------------------------------------------------------------
                                       $   32,427                 $   43,366


During fiscal 2003, the company placed significant focus on reducing outstanding
accounts receivable,  including a concerted effort to collect past due accounts,
shorten  payment  terms by offering a cash discount and resolve old items within
receivable  accounts.  In the third  quarter,  due to the  decrease  in past due
receivable balances,  there was a net reduction of $435,000 in the allowance for
doubtful  accounts.  This compares with bad debt expense of $703,000 in the year
earlier  period.  Additionally,  as a result of this  effort,  the  company  has
resolved $370,000 in old, open credits with customers which were credited to net
sales during the quarter.
================================================================================

3.  Inventories

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

   A summary of inventories follows (dollars in thousands):

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

                                            January 26, 2003    April 28, 2002
- -------------------------------------------------------------------------------

Raw materials                               $       24,824      $     27,081
Work-in-process                                      4,029             3,830
Finished goods                                      24,952            27,233
- -------------------------------------------------------------------------------

Total inventories valued at FIFO                    53,805            58,144
Adjustments of certain inventories to LIFO            (245)             (245)
- -------------------------------------------------------------------------------
                                            $       53,560      $     57,899

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


4.  Accounts Payable

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

                                        January 26, 2003       April 28, 2002
- -------------------------------------------------------------------------------

Accounts payable-trade                  $        17,470        $      22,947
Accounts payable-capital expenditures             4,454                1,380
- -------------------------------------------------------------------------------
                                        $        21,924        $      24,327

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


5.  Accrued Expenses

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

                                               January 26, 2003  April 28, 2002
- --------------------------------------------------------------------------------

Compensation, commissions and related benefits  $     8,326         $    10,122
Interest                                              2,465               1,111
Other                                                 3,855               5,227
- --------------------------------------------------------------------------------
                                                $    14,646         $    16,460

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


6.  Long-Term Debt

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

                                        January 26, 2003       April 28, 2002
- -------------------------------------------------------------------------------

Unsecured term notes                    $       75,000         $      75,000
Industrial revenue bonds                        19,712                30,612
Canadian government loan                         1,429                 1,852
Obligations to sellers                               0                 1,020
- -------------------------------------------------------------------------------
                                                96,141               108,484
Less current maturities                        (13,133)               (1,483)
- -------------------------------------------------------------------------------
                                        $       83,008         $     107,001

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


     In August 2002,  the company  entered into an agreement  with its principal
bank lender that  provides for a revolving  loan  commitment  of $15.0  million,
including  letters  of credit up to $2.5  million.  The  agreement  provides  an
additional $21.0 million 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.  As of January 26,
2003,  there  were  $855,000  in  outstanding  letters  of credit in  support of
inventory purchases and no borrowings outstanding under 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  term notes have an average  remaining  term of 6 years.  The
principal payments become due from March 2006 to March 2010. Interest is 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 January 26,  2003,  the  interest  rate on
outstanding IRBs was 3.75%, including the letter of credit fee percentage.

     On March 3, 2003, the company  elected to prepay $12.7 million of IRB debt.
Accordingly,  this  amount  has  been  reclassified  as  current  maturities  of
long-term  debt.  The remaining  $7.0 million in IRB debt is due to be repaid in
2009.

     The company's loan agreements require, among other things, that the company
maintain  compliance  with certain  financial  ratios.  At January 26, 2003, 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  - $0;  2004  -  $476,000;  2005  -  $476,000;  2006 -
$11,477,000; and 2007 - $11,000,000.

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


7. Cash Flow Information

     Payments  (refunds) for interest and income taxes for the nine months ended
January 26, 2003 and January 27, 2002 follow (dollars in thousands):

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

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

Interest                                          $     3,954      $   4,977
Income taxes (refunds)                                 (1,746)         1,553

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


8. Restructuring and Asset Impairment Charges

     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.  During the third  quarter of fiscal  2003,  related
charges of $751,000  representing  machinery and equipment  relocation costs and
inventory mark-downs were included in cost of sales.  Additional related charges
of  approximately  $750,000  are  estimated  to be recorded  over the next three
months.

     As of January 26, 2003, there were no assets classified as held for sale in
relation to the Chattanooga restructuring.

     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                    (1,103)           (536)         (1,639)
- --------------------------------------------------------------------------------

  Balance, January 26, 2003            $    869        $  6,658         $ 7,527
- --------------------------------------------------------------------------------


     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.

     During  the third  quarter  of  fiscal  2003,  as a result of  management's
continual  evaluation  of the  restructuring  accrual,  the  reserve was reduced
$313,000  for  employee  termination  benefits to reflect  current  estimates of
future  health care claims.  Additionally,  the reserve was reduced  $42,000 for
lease  termination and other exit costs to reflect  current  estimates of future
security expenses and other costs.

     As of January 26, 2003,  assets  classified  as held for sale,  including a
building,  machinery  and  equipment,  of $485,000 are included in other assets.
Management is actively  marketing  these assets and  anticipates  the successful
disposal of these  assets.  There were no assets  classified as held for sale at
January 27, 2002.


     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

  Adjustments in fiscal 2003              (313)             (42)           (355)

  Paid in fiscal 2003                     (424)            (111)           (535)
- --------------------------------------------------------------------------------

  Balance, January 26, 2003             $  100           $  452         $   552
- --------------------------------------------------------------------------------


     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 $1.0 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.

     During  the third  quarter  of  fiscal  2003,  as  result  of  management's
continual  evaluation  of the  restructuring  accrual,  the  reserve was reduced
$275,000  for  employee  termination  benefits to reflect  current  estimates of
future health care claims. Additionally,  the reserve was increased $276,000 for
lease termination and other exit costs to reflect current estimates of remaining
lease expenses, property taxes, insurance and other exit costs.

     As of  January  26,  2003  and  January  27,  2002,  there  were no  assets
classified as held for sale in relation to the CDF restructuring.


     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

  Adjustments in fiscal 2003             (275)            276                1

  Paid in fiscal 2003                    (137)           (481)            (618)
- --------------------------------------------------------------------------------
  Balance, January 26, 2003            $  100         $   286          $   386
- --------------------------------------------------------------------------------


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



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 for the three months ended January
26, 2003 and January 27, 2002 follows (dollars in thousands):
- --------------------------------------------------------------------------------

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

Net income                                                $  1,667       $  170
Gain (loss) on foreign currency contracts, net of taxes:
   Net changes in fair value                                    99          (60)
   Net gains (losses) reclassified into earnings               (85)          13
- --------------------------------------------------------------------------------
                                                          $  1,681       $  123

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


A summary of total comprehensive loss for the nine months ended January 26, 2003
and January 27, 2002 follows (dollars in thousands):

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

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

Net loss                                                $ (28,159)      $(1,855)
Gain (loss) on foreign currency contracts, net of taxes:
   Net changes in fair value                                   49           (56)
   Net gains (losses) reclassified into earnings               (6)           30
- --------------------------------------------------------------------------------
                                                        $ (28,116)      $(1,881)

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

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

                                          January 26, 2003    January  27, 2002
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic               11,485                  11,221
Effect of dilutive stock options                   229                      83
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted             11,714                  11,304

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

     Options to purchase  1,718,125  shares and 987,926  shares of common  stock
were not included in the  computation  of diluted income per share for the three
months ended  January 26, 2003 and January 27, 2002,  respectively,  because the
exercise  price of the options was greater than the average  market price of the
common shares.

     Weighted  average shares used in the  computation of basic and diluted loss
per share for the nine months ended January 26, 2003 and January 27, 2002 do not
include stock options because the effect would be antidilutive.

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

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  January  26,  2003  and  January  27,  2002  follow  (dollars  in
thousands):

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

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

Net sales
     Upholstery Fabrics                      $      55,909        $      65,844
     Mattress Ticking                               23,383               24,774
- --------------------------------------------------------------------------------
                                             $      79,292        $      90,618

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

Gross Profit
     Upholstery Fabrics                      $       8,088        $       6,828
     Mattress Ticking                                5,700                6,680
- --------------------------------------------------------------------------------
                                             $      13,788        $      13,508

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


     Sales and gross profit for the  company's  operating  segments for the nine
months  ended  January  26,  2003  and  January  27,  2002  follow  (dollars  in
thousands):

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

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

Net sales
     Upholstery Fabrics                     $     174,269          $    197,869
     Mattress Ticking                              74,484                75,612
- --------------------------------------------------------------------------------
                                            $     248,753          $    273,481

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

Gross Profit
     Upholstery Fabrics                     $      23,739          $     19,561
     Mattress Ticking                              17,646                20,278
- --------------------------------------------------------------------------------
                                            $      41,385          $     39,839

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

     Identifiable  assets,  consisting of accounts  receivable,  inventories and
goodwill for the company's operating segments as of January 26, 2003 and January
27, 2002 follow (dollars in thousands):

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

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

     Upholstery Fabrics                     $      66,839           $   123,374
     Mattress Ticking                              28,388                28,737
- --------------------------------------------------------------------------------
                                            $      95,227           $   153,001

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

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



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   Nine Months Ended
- --------------------------------------------------------------------------------

                                           January 27, 2002     January 27, 2002

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

Reported net income (loss)                 $          170       $       (1,855)
Goodwill amortization, net of tax                     230                  690
- --------------------------------------------------------------------------------
Adjusted net income (loss)                            400               (1,165)

- --------------------------------------------------------------------------------
Basic
Reported  net income (loss) per share                0.02                (0.17)
Adjusted  net income (loss) per share                0.04                (0.11)

Diluted
Reported  net income (loss) per share                0.02                (0.17)
Adjusted  net income (loss) per share                0.04                (0.11)
- --------------------------------------------------------------------------------

     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 companies, comparable transactions 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.

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

13. Recent Accounting Pronouncements

     In December  2002,  the Financial  Accounting  Standards  Board issued SFAS
No.148, "Accounting for Stock-Based Compensation - Transition and Disclosure, an
amendment  of FASB  Statement  No.  123." This  statement  provides  alternative
methods  of  transition  for a  voluntary  change  to the fair  value  method of
accounting  for  stock-based  employee  compensation.  In addition,  SFAS No.148
requires prominent  disclosures in both annual and interim financial  statements
about the method of accounting for  stock-based  employee  compensation  and the
effect of the method used on reported results. The disclosure  provisions of the
statement are effective for financial  statements  for fiscal years ending after
December 15, 2002 and interim  periods  beginning  after  December 15, 2002. The
adoption  of SFAS  148  will  require  enhanced  disclosures  for the  Company's
stock-based employee compensation plans.


     In  November  2002,  FASB  issued   Interpretation  No.  45,   "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of Indebtedness to Others,  an  interpretation of FASB Statements No.
5,  57  and  107  and  a  rescission  of  FASB   Interpretation  No.  34."  This
Interpretation  elaborates on the  disclosures  to be made by a guarantor in its
interim and annual financial  statements about its obligations  under guarantees
issued.  The  Interpretation  also  clarifies  that a  guarantor  is required to
recognize,  at inception of a guarantee,  a liability  for the fair value of the
obligation undertaken. The initial recognition and measurement provisions of the
Interpretation  are  applicable to guarantees  issued or modified after December
15,  2002  and are not  expected  to have a  material  effect  on the  Company's
financial  statements.  The disclosure  requirements are effective for financial
statements of interim and annual periods ending after December 15, 2002.

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


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 nine months ended  January 26, 2003
and January 27, 2002.






(Amounts in thousands)                              THREE MONTHS ENDED (UNAUDITED)
                                   --------------------------------------------------------------------
                                              Amounts                           Percent of Total Sales
                                   -------------------------------              -----------------------
                                    January 26,      January 27,     % Over
Segment/Division Sales                  2003            2002         (Under)       2003        2002
- --------------------------------   ---------------  --------------  ----------  -----------  ----------
                                                                              
Upholstery Fabrics
    Culp Decorative Fabrics     $          31,734          35,878    (11.6)%      40.0 %       39.6 %
    Culp Velvets/Prints                    22,819          28,648    (20.3)%      28.8 %       31.6 %
    Culp Yarn                               1,356           1,318      2.9 %       1.7 %        1.5 %
                                   ---------------  --------------  ----------  -----------  ----------
                                           55,909          65,844    (15.1)%      70.5 %       72.7 %
Mattress Ticking
     Culp Home Fashions                    23,383          24,774     (5.6)%      29.5 %       27.3 %
                                   ---------------  --------------  ----------  -----------  ----------

                              * $          79,292          90,618    (12.5)%     100.0 %      100.0 %
                                   ===============  ==============  ==========  ===========  ==========


Segment Gross Profit                                                            Gross Profit Margin
- --------------------------------                                                -----------------------

Upholstery Fabrics  (1)         $           8,839           6,829     29.4 %      15.8 %       10.4 %
Mattress Ticking                            5,700           6,679    (14.7)%      24.4 %       27.0 %
                                   ---------------  --------------  ----------  -----------  ----------

                                $          14,539          13,508      7.6 %      18.3 %       14.9 %
                                   ===============  ==============  ==========  ===========  ==========




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

                                              Amounts                           Percent of Total Sales
                                   -------------------------------              -----------------------
                                    January 26,      January 27,     % Over
Segment/Division Sales                  2003            2002         (Under)       2003        2002
- --------------------------------   ---------------  --------------  ----------  -----------  ----------

Upholstery Fabrics
    Culp Decorative Fabrics     $         100,324         109,531     (8.4)%      40.3 %       40.1 %
    Culp Velvets/Prints                    69,243          84,522    (18.1)%      27.8 %       30.9 %
    Culp Yarn                               4,702           3,816     23.2 %       1.9 %        1.4 %
                                   ---------------  --------------  ----------  -----------  ----------
                                          174,269         197,869    (11.9)%      70.1 %       72.4 %
Mattress Ticking
     Culp Home Fashions                    74,484          75,612     (1.5)%      29.9 %       27.6 %
                                   ---------------  --------------  ----------  -----------  ----------

                              * $         248,753         273,481     (9.0)%     100.0 %      100.0 %
                                   ===============  ==============  ==========  ===========  ==========


Segment Gross Profit                                                            Gross Profit Margin
- --------------------------------                                                -----------------------

Upholstery Fabrics (1)          $          25,649          20,696     23.9 %      14.7 %       10.5 %
Mattress Ticking                           17,647          20,278    (13.0)%      23.7 %       26.8 %
                                   ---------------  --------------  ----------  -----------  ----------

                                $          43,296          40,974      5.7 %      17.4 %       15.0 %
                                   ===============  ==============  ==========  ===========  ==========



* U.S.  sales were $71,130 and $79,539 for the third  quarter of fiscal 2003 and
fiscal  2002,  respectively;  and  $218,957  and $233,617 for the nine months of
fiscal 2003 and 2002,  respectively.  The percentage  decrease in U.S. sales was
10.6% for the third quarter and a decrease of 6.3% for the nine months.


(1) Excludes  restructuring related charges of $751,000 for the third quarter of
fiscal  2003;  and  excludes  $1.9  million and $1.2  million for the first nine
months of fiscal 2003 and 2002, respectively.








 (Amounts in thousands)                            THREE MONTHS ENDED (UNAUDITED)
                                            ------------------------------------------------

                                                        Amounts
                                            ---------------------------------
                                              January 26,      January 27,       % Over
             Geographic Area                     2003              2002         (Under)
 ----------------------------------------   ----------------  ---------------  -----------
                                                                       
 North America (Excluding USA)           $            6,648            6,613       0.5 %
 Europe                                                 274              472     (41.9)%
 Middle East                                            260              598     (56.5)%
 Far East & Asia                                        765            2,924     (73.8)%
 South America                                           94              155     (39.4)%
 All other areas                                        121              318     (61.9)%
                                            ----------------  ---------------  -----------

                                         $            8,162           11,079     (26.3)%
                                            ================  ===============  ===========

                  Percent of total sales              10.3%            12.2%


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

                                                        Amounts
                                            ---------------------------------
                                              January 26,      January 27,       % Over
             Geographic Area                     2003              2002         (Under)
 ----------------------------------------   ----------------  ---------------  -----------
 North America (Excluding USA)           $           22,622           23,023      (1.7)%
 Europe                                                 535            2,115     (74.7)%
 Middle East                                          1,907            4,804     (60.3)%
 Far East & Asia                                      3,748            8,414     (55.5)%
 South America                                          508              490       3.7 %
 All other areas                                        476            1,018     (53.2)%
                                            ----------------  ---------------  -----------

                                         $           29,796           39,864    (25.3) %
                                            ================  ===============  ===========

                  Percent of total sales              12.0%            14.6%



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%).



Three and Nine Months ended January 26, 2003 compared with Three and Nine Months
ended January 27, 2002

For the third  quarter,  net sales  decreased  12.5% to $79.3  million;  and the
company  reported net income of $1.7 million,  or $0.14 per share diluted versus
net  income of  $170,000,  or $0.02 per share  diluted  in the third  quarter of
fiscal 2002. Excluding  restructuring and related charges and credits,  earnings
for the third  quarter  of fiscal  2003  were $1.9  million,  or $0.16 per share
diluted  versus net income of $400,000,  or $0.04 per share diluted in the third
quarter of fiscal  2002,  excluding  goodwill  amortization.  For the first nine
months of fiscal  2003,  net sales  decreased  9.0% to $248.8  million,  and the
company  reported a net loss before  cumulative  effect of accounting  change of
$4.0 million,  or $0.35 per share diluted versus a net loss of $1.9 million,  or
$0.17 per share diluted a year ago. Excluding  restructuring and related charges
and  credits,  net  income  for the first  nine  months of fiscal  2003 was $5.1
million, or $0.43 per share diluted versus $447,000,  or $0.04 per share diluted
for  2002,  excluding  goodwill  amortization.   The  company  reported  further
improvement in its balance sheet by reducing funded debt by $12.3 million during
the first nine months of fiscal 2003 and ending the quarter  with $38.5  million
in cash and cash investments.

During  fiscal  2003,  the  company  has placed  significant  focus on  reducing
outstanding  accounts  receivable,  including a concerted effort to collect past
due accounts,  shorten payment terms by offering a cash discount and resolve old
items within receivable  accounts.  As of January 26, 2003,  accounts receivable
decreased 29.8% from the year earlier levels.  In the third quarter,  due to the
decrease in past due receivable balances,  there was a net reduction of $435,000
in the allowance for doubtful  accounts.  This compares with bad debt expense of
$703,000 in the year earlier period.  Additionally,  as a result of this effort,
the company has resolved  $370,000 in old,  open credits with  customers,  which
were credited to net sales during the quarter.


Restructuring Actions

The  financial  results  for the third  quarter  include a total of  $751,000 in
restructuring  related  charges,  which were classified in cost of sales,  and a
$354,000  credit  classified  under the  restructuring  expense  line item.  The
restructuring  related  charges of $751,000  represent  inventory  markdowns and
equipment  relocation  costs  associated  with the  closing of the  Chattanooga,
Tennessee  facility within the Culp Decorative Fabrics division in October 2002.
The restructuring credit represents the reversal of previously accrued personnel
costs, principally extended health care benefit expense, relating to the exit of
the wet printed flock business during April 2002.

The  Culp  Decorative  Fabrics  (CDF)  restructuring  actions  are  expected  to
significantly  improve gross margins  within the  division,  while  allowing the
ability to meet foreseeable levels of demand on a substantially lower cost base.
The  initiative  is projected to result in annual cost savings of  approximately
$12 to $15 million, beginning in the third quarter of fiscal 2003. Approximately
$8.0  million of these  savings  relate to fixed  manufacturing  costs,  and the
remaining $4.0 to $7.0 million relate to variable  manufacturing  costs. Savings
from lower fixed manufacturing  costs, which were achieved due to the closing of
the  Chattanooga,  Tennessee  operation at the end of the second quarter,  began
being realized and  contributed  to the third quarter  results.  However,  while
there has been some progress on savings with variable  manufacturing  costs, the
company  expects  these  benefits  to  begin  being  realized  over the next two
quarters as operations within CDF achieve higher levels of efficiency.

The remaining elements from the CDF Chattanooga  restructuring  initiative to be
completed are as follows:  (1) achieve  targeted levels of operating  efficiency
for the looms  transferred  into the Pageland  operation,  which is projected to
take until the end of the first  quarter of fiscal 2004;  (2)  transfer  certain
finishing  and warping  equipment  to other CDF plants by the end of this fiscal
year;  and  (3)  complete  the  capital  expenditure  projects  related  to  the
restructuring.

Another  important  element  of the  CDF  restructuring  initiative  was 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 now  substantially  complete and has
been accomplished without significant disruptions of customer relationships.

The CDF  restructuring is expected to result in total  restructuring and related
charges of approximately $15 million, with approximately $14 million having been
incurred  in the second and third  quarters  of this  fiscal  year.  The company
currently estimates that this restructuring will result in additional charges of
approximately  $750,000  during the fourth  quarter of the fiscal year,  most of
which relate to equipment relocation costs.


UPHOLSTERY FABRIC SEGMENT

NET  SALES --  Upholstery  fabric  sales for the third  quarter  of fiscal  2003
decreased  15.1% to $55.9 million.  Domestic  upholstery  fabric sales decreased
11.9% to $50.9 million, due primarily to overall weakness in consumer demand for
upholstered  furniture,  and other factors discussed below.  International sales
decreased 37.9% to $5.0 million, due primarily to the exiting of the wet printed
flock fabric  business in April 2002.  For the first nine months of fiscal 2003,
upholstery  fabric sales decreased 11.9% to $174.3 million due to lower consumer
demand and issues addressed below.

In addition to overall softness in demand during the quarter, the sales decrease
in upholstery  fabrics is  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 produced 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 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, the upholstery fabric segment
improved  its  gross  profit  dollars  and  margins   significantly.   Excluding
restructuring  related charges of $751,000 for the third quarter of fiscal 2003,
gross  profit  dollars and margin  increased to $8.8 million and 15.8% from $6.8
million and 10.4% in the third  quarter of last year.  For the first nine months
of fiscal 2003, excluding  restructuring  related charges,  gross profit dollars
and margin  improved to $25.6  million and 14.7%  compared to $20.7  million and
10.5%  the  previous  year.  The  key  factors  behind  this  gain  was a  sharp
improvement in CDF due to: (1) a more  profitable  sales mix; (2) the increasing
productivity  benefits from the CDF 2001  restructuring;  and (3) the fixed cost
reduction benefits from the Chattanooga closure.

The  company  is  optimistic  that  gross  profit  dollars  and  margins  in the
upholstery  fabric  segment will continue to improve over the next few quarters,
driven  principally by the progress within the CDF division.  More specifically,
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 terms of productivity and inventory obsolescence


MATTRESS TICKING SEGMENT

NET SALES -- Mattress  fabric  (ticking)  sales for the third  quarter of fiscal
2003 decreased 5.6% to $23.4 million.  Sales to U.S. bedding  manufacturers fell
7.2% to $20.3 million, while sales to international  customers increased by 5.9%
to $3.1 million. For the first nine months of fiscal 2003, mattress fabric sales
were  slightly  lower  than  last  year,  down 1.5% to 74.5  million.  The sales
decrease is due to overall weakness in consumer demand for mattresses.

GROSS PROFIT -- The mattress fabric segment (Culp Home Fashions or CHF) reported
for the third  quarter of fiscal 2003 gross  profit  dollars and margins of $5.7
million and 24.4%,  respectively,  both down from $6.7  million and 27.0% during
the corresponding quarter of the prior year. For the first nine months of fiscal
2003,  gross profit dollars and margin decreased to $17.6 million and 23.7% from
$20.3 and 26.8% the previous year. The key factors  impacting  gross profit were
lower sales and the residual impact from a high cost European sourcing agreement
that ended  October 31, 2002.  During the quarter the  division  worked down its
inventory  position of these products by reducing  production.  CHF entered into
this agreement with the supplier in October 2001 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  half of this  fiscal  year,  the  company  was
required to source  products  from this supplier  that were  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  January  2003.  This  capacity
expansion  project  accounts for  approximately  $4.5  million of the  company's
fiscal 2003 capital spending. This supply agreement was concluded on October 31,
2002.

The company is currently  evaluating the potential  impact on profits based on a
decision by a major mattress  ticking  customer to begin production of one-sided
mattresses.  This  decision  could  potentially  lower demand for the  company's
mattress ticking  products.  However,  management  believes that any significant
impact on demand  would not occur until early  fiscal  2004.  Additionally,  the
company is currently examining alternatives to increase customer diversification
to offset this potential decrease in demand.

OTHER CORPORATE EXPENSES

Selling,  General  and  Administrative  Expenses.  SG&A  expenses  for the third
quarter declined $1.2 million,  or 11.2%,  from the prior year, and as a percent
of net sales, SG&A expenses  increased to 12.4% from 12.2%. SG&A expenses in the
third quarter included a net reduction of $435,000 in the allowance for doubtful
accounts, due to a decrease in past due receivable balances.  This compares with
bad debt  expense of  $703,000  in the  year-earlier  period.  Year to date SG&A
expenses  were lower than the  previous  year by $4.1  million due  primarily to
lower bad debt expense.

Interest  Expense  (Income).  Interest expense for the third quarter declined to
$1.7  million  from  $1.8  million  due  to   significantly   lower   borrowings
outstanding,  offset  somewhat  by an  increase  in  the  interest  rate  on the
company's $75.0 million term loan.  Interest  income  increased to $143,000 from
$42,000 due to  significantly  higher  invested  cash as compared with the prior
year.  For the first nine months of fiscal 2003,  interest  expense  declined to
$5.2 million from $5.9 the previous  year,  while interest  income  increased to
$414,000 from $99,000 versus the prior year.

Other  Expense.  Other  expense  for the third  quarter of fiscal  2003  totaled
$192,000  compared with $435,000 in the prior year. For the first nine months of
fiscal 2003, other expense totaled $645,000  compared to $1.8 million last year.
The  decrease  was  principally  due to the  adoption  of SFAS  No.  142,  which
discontinued  the  amortization of goodwill.  Goodwill  amortization  during the
third quarter and first nine months of fiscal 2002 was $350,000 and  $1,050,000,
respectively.

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

Liquidity and Capital Resources

Liquidity.  Cash and cash  investments as of January 26, 2003 increased to $38.5
million from $32.0 million at the end of fiscal 2002,  reflecting cash flow from
operations  of $23.9  million for the first nine months of fiscal 2003,  capital
expenditures  of $9.1 million,  debt repayment of $12.3 million,  stock issuance
from the sale of  exercised  stock  options of $1.0  million  and an increase in
accounts payable for capital expenditures of $3.1 million.

Accounts receivable as of January 26, 2003 decreased 29.8% from the year-earlier
level, due principally to the decline in international  sales with their related
longer  credit  terms,  repayment  of past due  balances  and an increase in the
number of customers  taking the cash discount for shorter  payment  terms.  Days
sales  outstanding  totaled 34 days at January 26, 2003  compared with 43 a year
ago and 36 at last  fiscal  year  end.  Inventories  at the  close of the  third
quarter  decreased 9.8% from a year ago.  Inventory  turns for the third quarter
were 4.8 versus  5.1 for the  year-earlier  period.  Operating  working  capital
(comprised of accounts  receivable,  inventory  and accounts  payable) was $64.1
million at January 26, 2003, down from $84.2 million a year ago.

EBITDA for the third quarter of fiscal 2003 was $8.1 million  compared with $6.9
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 third  quarter,  the  company had
reduced  funded debt by $12.3  million  from last  fiscal year end.  Funded debt
equals long-term debt plus current maturities.  Funded debt was $96.1 million at
January 26,  2003,  compared  with $108.5  million at fiscal 2002 year end.  The
company's funded  debt-to-capital ratio was 51.1% at January 26, 2003. Since the
end of fiscal 2000 (two and three fourths years),  the company has substantially
reduced its funded debt by a total of $41.3 million or 30.1%.

The company also reports its 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.  Funded  debt,  net of cash and cash  investments,  was $57.7
million at January 26, 2003 compared with $76.5 million at fiscal 2002 year end.
In addition, funded debt, net of cash and cash investments,  to capital employed
ratio was 38.5% and funded debt, net of cash and cash investments, to EBITDA was
1.54,  which is  substantially  lower than the  highest  point  level of 4.28 at
January 2001.

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 January 26, 2003 was 3.75%, including the letter of credit fee percentage.
Also, the loan 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 January 26,  2003,  the company was in  compliance  with these
financial covenants.

The company  initiated the early repayment of $12.7 million of its IRBs on March
3, 2003. Effective with this repayment of IRBs, under the terms of the company's
bank loan agreement, the liens on the company's assets pledged as collateral for
the company's  outstanding loans are required to be removed.  In addition,  with
these debt  retirements,  the company will have reduced its funded debt by $25.0
million during fiscal 2003.

The remaining  funded debt after  repayment of these IRBs will be comprised of a
$75.0 million term loan,  with a fixed  interest rate of 7.76%,  $7.0 million in
remaining  IRBs and a $1.4  million,  non-interest  bearing  term  loan with the
Canadian government.  The first scheduled principal payment on the $75.0 million
term loan is due March 2006,  three years away, and it amounts to $11.0 million.
The Canadian  government loan is repaid in annual  installments of approximately
$450,000 per year.

The company  plans to maintain a cash reserve of at least $25.0  million for the
foreseeable  future.  Cash  accumulated  above this level will likely be used to
repay the  remaining  $7.0 million in IRBs over the next several  quarters.  The
company has chosen to repay the  outstanding  IRBs first due to high  prepayment
fees and costs associated with the $75 million term loan.

Capital Expenditures.  Capital spending for the first nine months of fiscal 2003
was $9.1 million.  The company's original budget for capital spending for all of
fiscal 2003 was $8.5 million, compared with $4.7 million in fiscal 2002. As part
of the fiscal 2003  restructuring  plan in the Culp Decorative Fabrics division,
the company increased the budget by $4.5 million to $13.0 million.  Depreciation
for the third quarter of fiscal 2003 totaled $3.4  million,  and is projected at
$14.0 million for the full fiscal year.

Free Cash Flow.  Free cash flow was $17.9  million  for the first nine months of
fiscal 2003  compared  with $10.7 million for the same period of the prior year.
The  company  defines  free  cash  flow as cash from  operations,  less  capital
expenditures,  plus  or  minus  the  change  in  accounts  payable  for  capital
expenditures. 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 fourth quarter of fiscal 2003, the company believes  consolidated  sales
will  decline in the same range as the third  quarter  decrease  of 12.5%  while
gross profit  margins are expected to  approximate  last year's  fourth  quarter
gross margin of 21.8%, excluding restructuring and related charges, resulting in
lower gross  profit  dollars.  More than  offsetting  this gross  profit  dollar
decrease,  total  SG&A,  interest  and other  expenses  are  expected to decline
approximately  $4.0  million in the  fourth  quarter,  absent any large  unusual
items,  from a total of $17.3  million in last year's fourth  quarter.  The cost
reduction is due to several factors:  (1) lower incentive  compensation;  (2) an
unusually  high bad debt expense of $1.2 million in last year's fourth  quarter;
(3)  various  reductions  in other  SG&A  expenses;  and (4) lower net  interest
expense.  The lower incentive  compensation  expense  reflects the fact that the
entire  fiscal 2002 amount was recorded in the fourth  quarter since the company
was operating at a net loss through the third quarter and therefore did not meet
incentive  targets.  However,  this year's expense was accrued more ratably over
the four quarterly periods as incentive targets were realized.  Therefore,  with
gross  profit  margin  about the same on lower sales,  and  substantially  lower
costs, the company is comfortable with the range of published analyst's earnings
estimates  of $0.40 to $0.43 per share for the fourth  quarter  of fiscal  2003,
excluding any  restructuring  and related  charges or large unusual  items.  Net
earnings  for the fourth  quarter of last year were $4.4  million,  or $0.38 per
share, excluding restructuring and related charges and 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 and strengthening its balance sheet.


Inflation

The cost of the company's raw  materials  has been  generally  stable during the
past  several  quarters.  However,  recently the company has  experienced  price
increases from certain raw material  vendors and freight  carriers due to rising
oil  prices.  Any  prolonged  and  substantial  increase  in oil  prices has the
potential  to  negatively  impact  profits in future  quarters.  The  company is
currently evaluating these price increases and may decide to raise its prices to
customers  in order to lesson the impact of  increased  costs on  profitability.
Other factors that reasonably can be expected to influence margins in the future
include 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 nine 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 $2.11 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.  Further, forward-
looking  statements  are intended to speak only as of the date on which they are
made.  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.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company has not experienced any
significant changes in market risk since January 26, 2003.

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 January 26, 2003
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 January 26, 2003
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  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.



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)           2002 Stock Option Plan

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 November 25, 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 six months ended October 27, 2002.







                                  SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                    CULP, INC.
                                    (Registrant)


Date:   March 12, 2003          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 sign-
                                          ing 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;

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: March 12, 2003

                                           /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;

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: March 12, 2003

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