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 August 3, 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

Indicate the number of shares  outstanding of each issuer's  classes of common
stock, as of the latest practical date:

           Common shares outstanding at August 3, 2003:  11,515,459
                                Par Value: $.05






                               INDEX TO FORM 10-Q
                       For the period ended August 3, 2003

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss) - Three Months Ended
August 3, 2003 and July 28, 2002                                          I-1

Consolidated Balance Sheets - August 3, 2003, July 28, 2002 and
April 27, 2003                                                            I-2

Consolidated Statements of Cash Flows - Three Months Ended
August 3, 2003 and July 28, 2002                                          I-3

Consolidated Statements of Shareholders' Equity - Year Ended
April 27, 2003 and Three Months Ended August 3, 2003                      I-4

Notes to Consolidated Financial Statements                                I-5

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

Item 3.   Quantitative and Qualitative Disclosures About                  I-22
           Market Risk

Item 4.   Controls and Procedures                                         I-22

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

Signature                                                                 II-2








Item 1: Financial Statements

                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
           FOR THE THREE MONTHS ENDED AUGUST 3, 2003 AND JULY 28, 2002

                (Amounts in Thousands, Except for Per Share Data)



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

                                                                     Amounts                           Percent of Sales
                                                             ------------------------------------  -------------------------
                                                              August 3,    July 28,    % Over        August 3,    July 28,
                                                                 2003        2002     (Under)          2003         2002
                                                             ----------  ---------- -----------    ------------ ------------
                                                                                                    
Net sales                                                $      73,676      86,008    (14.3) %        100.0 %       100.0 %
Cost of sales                                                   62,103      72,154    (13.9) %         84.3 %        83.9 %
                                                             ----------  ---------- -----------    ------------ ------------
   Gross profit                                                 11,573      13,854    (16.5) %         15.7 %        16.1 %

Selling, general and
  administrative expenses                                       10,605      10,437      1.6  %         14.4 %        12.1 %
                                                             ----------  ---------- ----------      ----------- ------------
   Income from operations                                          968       3,417    (71.7) %          1.3 %         4.0 %

Interest expense                                                 1,497       1,903    (21.3) %          2.0 %         2.2 %
Interest income                                                   (122)       (150)   (18.7) %         (0.2)%        (0.2)%
Other expense                                                      245         211     16.1  %          0.3 %         0.2 %
                                                             ----------  ---------- -----------    ------------ ------------
   Income (loss) before income taxes                              (652)      1,453   (144.9) %         (0.9)%         1.7 %
Income taxes *                                                    (241)        538   (144.8) %         37.0 %        37.0 %
                                                             ----------  ---------- -----------    ------------ ------------
Income (loss) before cumulative effect of accounting change       (411)        915   (144.9) %         (0.6)     %    1.1 %

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

   Net loss                                              $        (411)    (23,236)
                                                             ==========  ==========


Basic income (loss) per share:
   Income (loss) before cumulative effect of accounting
     change                                              $       (0.04)       0.08   (144.4) %
   Cumulative effect of accounting change                         0.00       (2.12)   100.0  %
                                                             ----------  ---------- ---------
   Net loss                                              $       (0.04)      (2.04)    98.3  %
                                                             ==========  ========== =========

Diluted income (loss) per share:
   Income (loss) before cumulative effect of accounting
     change                                              $       (0.04)       0.08   (145.9) %
   Cumulative effect of accounting change                         0.00       (2.12)   100.0  %
                                                             ----------  ---------- ---------
   Net loss                                              $       (0.04)      (2.04)    98.3  %
                                                             ==========  ========== =========

Average shares outstanding                                      11,515      11,383      1.2  %
Average shares outstanding, assuming dilution                   11,515      11,765     (2.1) %




 *   Percent of sales column is calculated as a % of income (loss) before income taxes.
See accompanying notes to consolidated financial statements.



                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
                AUGUST 3, 2003, JULY 28, 2002, AND APRIL 27, 2003
                                    Unaudited
                             (Amounts in Thousands)


                                                  Amounts               Increase
                                           ----------------------      (Decrease)
                                           August 3,    July 28,  ----------------------  * April 27,
                                              2003        2002     Dollars   Percent          2003
                                           -----------  --------- ---------- -----------  -----------
                                                                             
Current assets
   Cash and cash equivalents             $     15,094     25,071    (9,977)    (39.8) %       14,355
   Short-term investments                      15,014          0    15,014     100.0  %       10,043
   Accounts receivable, net                    24,227     34,719   (10,492)    (30.2) %       32,259
   Inventories                                 49,275     59,721   (10,446)    (17.5) %       49,552
   Deferred income taxes                       12,303      9,447     2,856      30.2  %       12,303
   Other current assets                         4,001      4,251      (250)     (5.9) %        3,204
                                           -----------  --------- ---------- -----------  -----------
               Total current assets           119,914    133,209   (13,295)    (10.0) %      121,716

Property, plant & equipment, net               83,299     89,201    (5,902)     (6.6) %       84,962
Goodwill                                        9,240      9,503      (263)     (2.8) %        9,240
Other assets                                    1,934      4,046    (2,112)    (52.2) %        2,235
                                           -----------  --------- ---------- -----------  -----------

               Total assets              $    214,387    235,959   (21,572)     (9.1) %      218,153
                                           ===========  ========= ========== ===========  ===========



Current liabilities
   Current maturities of long-term debt  $        517        455        62      13.6  %          500
   Accounts payable                            18,648     23,678    (5,030)    (21.2) %       19,874
   Accrued expenses                            12,856     13,375      (519)     (3.9) %       14,071
   Accrued restructuring                        7,141      1,864     5,277     283.1  %        7,743
   Income taxes payable                             0          0         0     100.0  %          349
                                           -----------  --------- ---------- ---------    -----------
               Total current liabilities       39,162     39,372      (210)     (0.5) %       42,537


Long-term debt, less current maturities        76,034     96,078   (20,044)    (20.9) %       76,000

Deferred income taxes                           3,851      3,502       349      10.0  %        3,851
                                           -----------  --------- ---------- -----------  -----------
               Total liabilities              119,047    138,952   (19,905)    (14.3) %      122,388

Shareholders' equity                           95,340     97,007    (1,667)     (1.7) %       95,765
                                           -----------  --------- ---------- -----------  -----------

               Total liabilities and
               shareholders' equity      $    214,387    235,959   (21,572)     (9.1) %      218,153
                                           ===========  ========= ========== ===========  ===========

Shares outstanding                             11,515     11,483        32       0.3  %       11,515
                                           ===========  ========= ========== ===========  ===========



*  Derived from audited financial statements.
See accompanying notes to consolidated financial statements.

                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED AUGUST 3, 2003 AND JULY 28, 2002
                                    Unaudited
                             (Amounts in Thousands)




                                                                      THREE MONTHS ENDED
                                                                     ----------------------
                                                                            Amounts
                                                                     ----------------------
                                                                      August 3,   July 28,
                                                                        2003        2002
                                                                     ----------  ----------
                                                                           
Cash flows from operating activities:
   Net loss                                                        $   (411)      (23,236)
   Adjustments to reconcile net loss to net cash
      provided by operating activities:
        Cumulative effect of accounting change, net of income taxes       0        24,151
        Depreciation                                                  3,444         3,641
        Amortization of other assets                                     45           159
        Stock-based compensation                                         53            52
        Changes in assets and liabilities:
           Accounts receivable                                        8,032         8,647
           Inventories                                                  277        (1,822)
           Other current assets                                        (797)         (114)
           Other assets                                                 256           (18)
           Accounts payable                                            (845)       (2,366)
           Accrued expenses                                          (1,215)       (3,085)
           Accrued restructuring expenses                              (602)         (581)
           Income taxes payable                                        (349)            0
                                                                   ----------   ----------
             Net cash provided by operating activities                 7,888        5,428
                                                                   ----------   ----------

Cash flows used in investing activities:
   Capital expenditures                                              (1,875)       (1,109)
   Purchases of short-term investments                               (5,038)            0
                                                                   ----------   ----------
             Net cash used in investing activities                   (6,913)       (1,109)
                                                                   ----------   ----------

Cash flows used in financing activities:
   Payments on vendor-financed capital expenditures                    (287)         (244)
   Proceeds from issuance of long-term debt                              51             0
   Principal payments of long-term debt                                   0       (11,951)
   Proceeds from common stock issued                                      0           954
                                                                    ----------  ----------
             Net cash used in financing activities                     (236)      (11,241)
                                                                    ----------  ----------

Increase (decrease) in cash and cash equivalents                         739       (6,922)

Cash and cash equivalents at beginning of period                      14,355       31,993
                                                                    ----------  ----------

Cash and cash equivalents at end of period                       $     15,094      25,071
                                                                    ==========  ==========

See accompanying notes to consolidated financial statements.

                                   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      Unearned     Retained   Comprehensive  Shareholders'
                                       Shares       Amount   of Par Value  Compensation   Earnings      Income         Equity
- ----------------------------------- ------------  ---------  -----------    ----------   -----------  ---------    ---------------
                                                                                            
Balance,  April 28, 2002             11,319,584   $    566       38,375        (769)       80,886            7     $     119,065
  Net loss                                                                                (24,887)                       (24,887)
  Net loss on cash flow hedges                                                                              (7)               (7)
  Stock-based compensation                                                      210                                          210
  Common stock issued in connection
     with stock option plans            195,875         10        1,374                                                    1,384
- ----------------------------------- ------------  ---------  -----------    ----------   -----------  ---------    ---------------
Balance,  April 27, 2003             11,515,459   $    576       39,749        (559)       55,999            0     $      95,765
- ----------------------------------- ------------  ---------  -----------    ----------   -----------  ---------    ---------------
  Net loss                                                                                   (411)                          (411)
  Net loss on short-term investments                                                                       (67)              (67)
  Stock-based compensation                                                       53                                           53
- ----------------------------------- ------------  ---------  -----------    ----------   -----------  ---------    ---------------
Balance,  August 3, 2003             11,515,459   $    576       39,749        (506)       55,588          (67)    $      95,340
=================================== ============  =========  ===========    ==========   ===========  =========    ===============


See accompanying notes to consolidated financial statements.



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


1. Basis of Presentation

     The accompanying  unaudited consolidated financial statements of Culp, Inc.
and  subsidiary  (the  "company")  include  all  adjustments,  which are, in the
opinion  of  management,  necessary  for fair  presentation  of the  results  of
operations  and financial  position.  All of these  adjustments  are of a normal
recurring  nature  except as disclosed in note 9 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 28,  2003 for the fiscal year ended April 27,
2003.

The company's  three months ended August 3, 2003 and July 28, 2002  represent 14
and 13 week periods, respectively.
================================================================================


 2. Stock-Based Compensation

     Compensation  costs related to employee  stock option plans are  recognized
utilizing the intrinsic  value-based method prescribed by APB No. 25, Accounting
for Stock  Issued to  Employees,  and related  Interpretations.  The company has
adopted the disclosure requirements of SFAS No. 123, Accounting for Stock- Based
Compensation,  as amended by SFAS No.  148.  Accordingly,  compensation  cost is
recorded  over the vesting  period of the options  based upon the  difference in
option price and fair market price at the date of grant, if any.

     The following  table  illustrates the effect on net loss and loss per share
if the company had applied  the fair value  recognition  provisions  of SFAS No.
123, as amended by SFAS No. 148,  for the three  months ended August 3, 2003 and
July 28, 2003.

- --------------------------------------------------------------------------------
(dollars in thousands, except per share data)  August 3, 2003     July 28, 2002
- --------------------------------------------------------------------------------

Net loss, as reported                         $    (411)         $     (23,236)

Add:  Total stock-based employee
compensation expense included in
net loss, net of tax                                 33                     17

Deduct:  Total stock-based employee
compensation expense determined under
fair value-based method for all awards,
net of tax                                          (95)                   (56)

- --------------------------------------------------------------------------------
Pro forma net loss                            $   ( 473)         $     (23,275)
- --------------------------------------------------------------------------------

Loss per share:

Basic - as reported                           $   (0.04)         $       (2.04)
Basic - pro forma                                 (0.04)                 (2.04)

Diluted - as reported                         $   (0.04)         $       (2.04)
Diluted - pro forma                               (0.04)                 (2.04)

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

3.  Accounts Receivable

       A summary of accounts receivable follows:

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

(dollars in thousands)                     August 3, 2003        April 27, 2003
- --------------------------------------------------------------------------------

Customers                                     $   26,491           $   34,580
Allowance for doubtful accounts                   (1,558)              (1,558)
Reserve for returns and allowances                  (707)                (763)
- --------------------------------------------------------------------------------
                                              $   24,227           $   32,259

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




      A summary of the activity in the allowance for doubtful accounts follows:
- --------------------------------------------------------------------------------

                                                     Three months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                     August 3, 2003         July 28, 2002
- --------------------------------------------------------------------------------

Beginning balance                             $   (1,558)         $    (2,465)
Provision for bad debt                               (40)                (347)
Net write-offs                                        40                  134
- --------------------------------------------------------------------------------

Ending balance                                $   (1,558)         $    (2,678)
================================================================================


4.  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)                     August 3, 2003        April 27, 2003
- --------------------------------------------------------------------------------

Raw materials                                 $   22,621          $    23,269
Work-in-process                                    3,478                2,917
Finished goods                                    23,176               23,366
- --------------------------------------------------------------------------------

Total inventories valued at FIFO                  49,275               49,552
Adjustments of certain inventories to LIFO             0                    0
- --------------------------------------------------------------------------------
                                              $   49,275          $    49,552

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


5.  Accounts Payable


        A summary of accounts payable follows:
- --------------------------------------------------------------------------------

(dollars in thousands)                    August 3, 2003         April 27, 2003
- --------------------------------------------------------------------------------

Accounts payable-trade                       $   13,544           $    14,389
Accounts payable-capital expenditures             5,104                 5,485
- --------------------------------------------------------------------------------
                                             $   18,648           $    19,874

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


6.  Accrued Expenses

        A summary of accrued expenses follows:
- --------------------------------------------------------------------------------

(dollars in thousands)                    August 3, 2003         April 27, 2003
- --------------------------------------------------------------------------------

Compensation, commissions and related        $   6,110            $     9,683
  benefits
Interest                                         2,234                    763
Other                                            4,512                  3,625
- --------------------------------------------------------------------------------
                                             $  12,856            $    14,071

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


7.  Long-Term Debt

        A summary of long-term debt follows:
- --------------------------------------------------------------------------------


(dollars in thousands)                    August 3, 2003         April 27, 2003
- --------------------------------------------------------------------------------

Unsecured term notes                         $  75,000            $    75,000
Canadian government loan                         1,551                  1,500
- --------------------------------------------------------------------------------
                                                76,551                 76,500
Less current maturities                           (517)                  (500)
- --------------------------------------------------------------------------------
                                             $  76,034            $    76,000

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


     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.  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 August 3, 2003,  there were $587,897 in  outstanding  letters of credit in
support  of  inventory  purchases  and  no  borrowings   outstanding  under  the
agreement. The credit facility expires in August 2004.

     The unsecured  term notes have an average  remaining  term of 5 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 company's loan agreements require, among other things, that the company
maintain  compliance  with  certain  financial  ratios.  At August 3, 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: 2004 - $500,000; 2005 - $500,000;  2006 - $11,500,000;  2007 -
$11,000,000; and 2008 - $31,000,000.

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


8. Cash Flow Information

        Payments for interest and income taxes as follows:


                                                   Three months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                  August 3, 2003            July 28, 2002
- --------------------------------------------------------------------------------

Interest                                   $     38                  $    573
Income taxes                                    200                       430
================================================================================


9. Restructuring and Asset Impairment Charges

     Fiscal 2003 CDF 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
involved (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 fiscal
2003, the total  restructuring  and related charges incurred were $15.0 million,
of which approximately $4.1 million represented  non-cash items,  including $2.8
million in  impairment  of  property,  plant and  equipment  and $1.3 million in
inventory  write-downs.  Of the total  charge,  $12.0  million  was  recorded in
restructuring expense in the 2003 Consolidated

     Statement  of  Income  (Loss);  and  $1.3  million,  related  to  inventory
write-downs,  and $1.7  million,  related to  equipment  moving  and  relocation
expense,  were recorded in cost of sales in the 2003  Consolidated  Statement of
Income (Loss).

     As of August 3,  2003,  assets  classified  as held for sale  consisted  of
machinery  and  equipment  with a value of  $166,000  and are  included in other
assets. Management anticipates the successful disposal of these assets.



     The following summarizes the activity in the restructuring accrual:


- -------------------------------------------------------------------------------------------
                                           Employee             Lease
                                         Termination      Termination and
  (dollars in thousands)                   Benefits       Other Exit Costs           Total
- -------------------------------------------------------------------------------------------
                                                                          
  Accrual established in fiscal 2003      $  1,972          $  7,194               $ 9,166
  Paid in fiscal 2003                       (1,228)             (949)               (2,177)
- -------------------------------------------------------------------------------------------
  Balance, April 27, 2003                      744             6,245                 6,989

  Paid in fiscal 2004                        ( 227)             (268)                 (495)
- -------------------------------------------------------------------------------------------
  Balance, August 3, 2003                 $    517          $  5,977               $ 6,494
- -------------------------------------------------------------------------------------------



     Wet Printed Flock Restructuring

     In April 2002,  management  approved a plan to exit the wet  printed  flock
upholstery  fabric  business  and has been  actively  seeking to sell the assets
related to this product line. The exit plan involved closing a printing facility
and flocking operation within the Culp Velvets/Prints  division (CVP), reduction
in related selling and administrative  expenses and termination of 86 employees.
The total charge for the exit plan was $9.7 million, of which approximately $8.2
million  represented  non-cash  items,  including  $7.6 million in impairment of
property,  plant and  equipment  and $619,000 in inventory  write-downs.  Of the
total  charge,  $9.1 million was recorded in  restructuring  expense in the 2002
Consolidated  Statement of Income  (Loss),  and  $619,000,  related to inventory
write-downs, was recorded in cost of sales in the 2002 Consolidated Statement of
Income  (Loss).  During the fiscal year ended April 28,  2002,  sales of the wet
printed flock product contributed $17.1 million, or 4.5%, of the company's total
sales and resulted in an operating loss of approximately $2.1 million.

     During 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.  Due to  management's  continual
evaluation of the  restructuring  accrual,  the reserve was reduced  $313,000 to
reflect  current  estimates  of future  health care  claims.  Additionally,  the
reserve was reduced  $42,000 to reflect  current  estimates  of future  security
expenses and other costs.

     As of August 3,  2003,  assets  classified  as held for sale,  including  a
building,  machinery  and  equipment,  of $300,000 are included in other assets.
Management is actively  marketing  these assets and  anticipates  the successful
disposal of these assets.

      The following summarizes the activity in the CVP restructuring accrual:


- ------------------------------------------------------------------------------------------------
                                                   Employee             Lease
                                                  Termination      Termination and
  (dollars in thousands)                           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                                 (428)             (116)              (544)
- ------------------------------------------------------------------------------------------------
  Balance, April 27, 2003                               96               447                543

  Paid in fiscal 2004                                    1               (24)               (23)
- ------------------------------------------------------------------------------------------------
  Balance, August 3, 2003                           $   97            $  423              $ 520
 -----------------------------------------------------------------------------------------------



        Fiscal 2001 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.  The 2001  charge from the  restructuring  and
related costs was $7.4 million,  approximately $3.4 million of which represented
non-cash  items,  including  $2.5 million in impairment  of property,  plant and
equipment  and  $874,000 in inventory  write-downs.  Of the total  charge,  $5.6
million was recorded in restructuring expense in the 2001 Consolidated Statement
of Income (Loss); and $874,000, related to inventory write-downs,  and $931,000,
related to equipment  relocation  costs,  were  recorded in cost of sales in the
2001 Consolidated Statement of Income (Loss). The 2002 charge from restructuring
and  related  expenses  was  $2.5  million,   approximately  $160,000  of  which
represented  the non-cash  impairment of property,  plant and equipment.  Of the
total  charge,  $1.3 million was included in  restructuring  expense in the 2002
Consolidated Statement of Income (Loss), and $1.2 million,  related to equipment
relocation  costs,  was  recorded  in cost of  sales  in the  2002  Consolidated
Statement of Income (Loss).

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

     As of August 3, 2003,  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:


- ----------------------------------------------------------------------------------------------
                                                  Employee             Lease
                                                Termination      Termination and
   (dollars in thousands)                         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                               (202)                (591)           (793)
- ----------------------------------------------------------------------------------------------
  Balance, April 27, 2003                             35                  176             211

  Paid in fiscal 2004                                 (3)                 (80)            (83)
- ----------------------------------------------------------------------------------------------
  Balance, August 3, 2003                          $  32              $    96         $   128
==============================================================================================



10. Comprehensive Income (Loss)

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

          A summary of total comprehensive loss follows:


                                                       Three Months Ended
- --------------------------------------------------------------------------------
(dollars in thousands)                       August  3, 2003      July 28, 2002
- --------------------------------------------------------------------------------

Net loss                                      $     (411)          $   (23,236)
Gain (loss) on foreign currency contracts,
  net of taxes:
    Net changes in fair value                          0                   173
    Net loss reclassified into earnings                0                    (1)
Loss in fair value of short-term investments         (67)                    0
- --------------------------------------------------------------------------------
Net comprehensive loss                        $     (478)          $   (23,064)

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

11.  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:

                                                    Three Months Ended
- --------------------------------------------------------------------------------
(dollars in thousands)                        August 3, 2003      July 28, 2002
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, basic                  11,515              11,383
Effect of dilutive stock options                        0                 382
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted                11,515              11,765
- --------------------------------------------------------------------------------

     Options to purchase  588,500 shares and 205,625 shares of common stock were
not included in the computation of diluted income per share for the three months
ended August 3, 2003 and July 28, 2002, respectively, because the exercise price
of the options was greater than the average market price of the common shares.

     For the three  months  ended  August 3, 2003,  options to purchase  365,250
shares  were not  included  in the  computation  of  diluted  net loss per share
because the company incurred a net loss for the quarter.

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


12. Segment Information

     The  company's  operations  are  classified  into  two  business  segments:
upholstery  fabrics  and  mattress  ticking.   The  upholstery  fabrics  segment
principally  manufactures  and sells woven jacquards and dobbies,  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 equivalents,  short-term investments, deferred income taxes, other
current  assets and other assets on a total company  basis.  Thus,  identifiable
assets by business segment represent accounts receivable, inventories, property,
plant and equipment and goodwill.


     Net sales and gross profit for the company's operating segments follow:


                                                   Three Months Ended
- --------------------------------------------------------------------------------
(dollars in thousands)                     August 3, 2003         July 28, 2002
- --------------------------------------------------------------------------------
Net sales:
     Upholstery Fabrics                     $    46,456            $    59,977
     Mattress Ticking                            27,220                 26,031
- --------------------------------------------------------------------------------
                                            $    73,676            $    86,008
- --------------------------------------------------------------------------------
Gross Profit:
     Upholstery Fabrics                     $     5,501            $     8,000
     Mattress Ticking                             6,072                  5,854
- --------------------------------------------------------------------------------
                                            $    11,573            $    13,854
- --------------------------------------------------------------------------------


     Identifiable  assets,  consisting  of  accounts  receivable,   inventories,
property, plant and equipment and goodwill, for the company's operating segments
follow:

- --------------------------------------------------------------------------------
(dollars in thousands)                     August 3, 2003        April 27, 2003
- --------------------------------------------------------------------------------
     Upholstery Fabrics                     $   114,235            $   124,889
     Mattress Ticking                            51,806                 51,124
- --------------------------------------------------------------------------------
                                            $   166,041            $   176,013
     Non-identifiable assets                     48,346                 42,140
- --------------------------------------------------------------------------------
      Total assets                          $   214,387            $   218,153
================================================================================



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 and international sales by geographic area for the three months
ended August 3, 2003 and July 28, 2002.

                                  CULP, INC.
                    SALES / GROSS PROFIT BY SEGMENT/DIVISION
           FOR THE THREE MONTHS ENDED AUGUST 3, 2003 AND JULY 28, 2002


                             (Amounts in thousands)



                                                      THREE MONTHS ENDED (UNAUDITED)
                                     -----------------------------------------------------------------
                                              Amounts                          Percent of Total Sales
                                     ---------------------------               -----------------------
                                       August 03,     July 28,      % Over
Segment/Division Sales                    2003          2002       (Under)       2004         2003
- -----------------------------------  ---------------  ----------  -----------  ----------  -----------
                                                                              
Upholstery Fabrics
    Culp Decorative Fabrics        $         28,008      34,771    (19.5) %       38.0 %       40.4 %
    Culp Velvets/Prints                      16,839      23,107    (27.1) %       22.9 %       26.9 %
    Culp Yarn                                 1,609       2,099    (23.3) %        2.2 %        2.4 %
                                     ---------------  ----------  -----------  ----------  -----------
                                             46,456      59,977    (22.5) %       63.1 %       69.7 %
Mattress Ticking
     Culp Home Fashions                      27,220      26,031      4.6  %       36.9 %       30.3 %
                                     ---------------  ----------  -----------  ----------  -----------

                                 * $         73,676      86,008    (14.3) %      100.0 %      100.0 %
                                     ===============  ==========  ===========  ==========  ===========


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

Upholstery Fabrics                 $          5,501       8,000    (31.2) %       11.8 %       13.3 %

Mattress Ticking                              6,072       5,854      3.7  %       22.3 %       22.5 %
                                     ---------------  ----------  -----------  ----------  -----------

Gross Profit                       $         11,573      13,854    (16.5) %       15.7 %       16.1 %
                                     ===============  ==========  ===========  ==========  ===========



* U.S.  sales were $65,482 and $75,585 for the first  quarter of fiscal 2004 and
fiscal 2003,  respectively;  The percentage decrease in U.S. sales was 13.4% for
the first quarter


                                  CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
           FOR THE THREE MONTHS ENDED AUGUST 3, 2003 AND JULY 28, 2002


                             (Amounts in thousands)


                                          THREE MONTHS ENDED (UNAUDITED)
                                    -----------------------------------------
                                             Amounts
                                    ---------------------------
                                      August 3,      July 28,      % Over
              Geographic Area           2003           2002        (Under)
- ---------------------------------   --------------  -----------  ------------
                                                         
North America (Excluding USA)    $          6,372        7,550     (15.6) %
Far East & Asia                             1,395        1,435      (2.8) %
All other areas                               427        1,438     (70.3) %
                                    --------------  -----------  ------------

                                 $          8,194       10,423     (21.4) %
                                    ==============  ===========  ============

          Percent of total sales            11.1%        12.1%







Three Months ended August 3, 2003 compared with Three Months ended July 28, 2002

     For the first quarter of fiscal 2004,  net sales  decreased  14.3% to $73.7
million;  and the company  reported a net loss of  $411,000,  or $0.04 per share
diluted,  compared with income before the cumulative effect of accounting change
of $915,000,  or $0.08 per share  diluted,  in the first quarter of fiscal 2003.
Including the cumulative effect of accounting change, the company reported a net
loss for the first quarter of fiscal 2003 of $23.2 million,  or $2.04 per share.
In the  first  quarter  of  2003,  the  company  recorded  a  non-cash  goodwill
impairment  charge,  net of income taxes,  of $24.2 million,  or $2.12 per share
diluted.  The first quarter of fiscal 2004 included 14 weeks versus 13 weeks for
the same quarter of fiscal 2003.

     China Initiative -- The company's  previously announced initiative in China
is moving  forward on  schedule.  The company  has  received  all the  necessary
business license approvals,  and the general manager, who relocated to Shanghai,
China in May, has set up the China  facility for all the related  administrative
functions.  As planned,  the company will install finishing  equipment and begin
fabric  inspection,  testing and  distribution  functions at the China  facility
during the second fiscal quarter of 2004.  Limited fabric  finishing  operations
are  anticipated  to begin  during  the  third  fiscal  quarter  of  2004.  Upon
completion,  the company  believes the China platform will allow Culp to deliver
value to customers by linking design  expertise,  finishing  technology and U.S.
quality standards with low-cost fabric manufacturers in China.


UPHOLSTERY FABRIC SEGMENT

     NET SALES --  Upholstery  fabric sales for the first quarter of fiscal 2004
decreased  22.5%,  when  compared to the first  quarter of fiscal 2003, to $46.5
million.  The decline of $13.5 million is attributable to substantially  reduced
demand from customers due primarily to the overall general  weakness in consumer
demand for  furniture,  which  continued  throughout the first quarter of fiscal
2004. Additional factors that are likely affecting demand for upholstery fabrics
are (1) an increase in consumer  preference  for leather  furniture,  and (2) an
increase in imported fabrics, both in "piece goods" and "cut and sewn kits."

     Upholstery  fabric  yards sold during the first  quarter  were 10.8 million
versus 14.4  million in the first  quarter of fiscal  2003,  a decline of 25.0%.
Average  selling price was $4.13 for the first quarter  compared to $4.02 in the
same  quarter  of  last  year,  an  increase  of  2.7%.  This  increase  was due
principally to the Culp Decorative Fabrics (CDF) division.  Yarn sales were $1.6
million, down from $2.1 million in first quarter of fiscal 2003.

     GROSS PROFIT -- Gross profit for the first  quarter of fiscal 2004 was $5.5
million,  or 11.8%,  versus $8.0 million,  or 13.3% for the same quarter of last
year.  While gross profit in the CDF division was lower than the previous  year,
the majority of the decline was  attributable to the Culp  Velvets/Prints  (CVP)
division, which experienced a significant decline in the sale of velvet fabrics.



 MATTRESS TICKING SEGMENT

     NET SALES -- Mattress  ticking  sales for the first  quarter of fiscal 2004
increased 4.6%,  compared to the first quarter of fiscal 2003, to $27.2 million.
This is the best quarter in terms of sales increases in over a year and reflects
an improving bedding industry environment.

     Mattress  ticking  yards sold during the first  quarter of fiscal 2004 were
10.5  million,  down less than 2% from 10.7  million in the same quarter of last
year.  The average  selling price was $2.57 for the first  quarter,  compared to
$2.44 the same quarter last year, an increase of 5.3%.  This increase in average
selling  price  reflects  (a) a  greater  mix of woven  ticking  versus  printed
ticking,  and (b) a growing,  but small, portion of the overall business that is
knitted ticking.

     GROSS PROFIT -- For the first quarter of fiscal 2004, the mattress  ticking
segment  reported  gross  profit  dollars and margins of $6.1 million and 22.3%,
respectively,  compared  with $5.9 million and 22.5% for the same period of last
year.


OTHER CORPORATE EXPENSES

     Selling,  General  and  Administrative  Expenses.  SG&A  expenses  of $10.6
million for the first quarter increased  $168,000,  or 1.6%, from the prior year
amount. As a percent of net sales,  SG&A expenses  increased to 14.4% from 12.1%
the  previous  year.  SG&A  expenses  in  the  first  quarter   included  higher
professional  fees offset by a decrease in sales costs due to lower sales volume
and lower bad debt expense.

     Interest Expense (Income).  Interest expense for the first quarter declined
to $1.5 million from $1.9 million the previous year due to  significantly  lower
borrowings outstanding.  Interest income decreased to $122,000 from $150,000 due
principally  to lower  interest  rates earned on cash balances  during the first
quarter of fiscal 2004 as compared to the same period a year ago.

     Other  Expense.  Other expense for the first quarter of fiscal 2004 totaled
$245,000  compared with $211,000 in the prior year. The increase was principally
due to the impact of a higher  Canadian  exchange  rate,  mostly offset by lower
debt issue costs.

     Income  Taxes.  The effective tax rate for the first quarter of fiscal 2004
and fiscal 2003 was 37%.


Liquidity and Capital Resources

     Liquidity  -  The  company's   sources  of  liquidity  include  cash,  cash
equivalents,  short-term  investments,  cash flow from  operations  and  amounts
available under its revolving  credit line. These sources have been adequate for
day-to-day operating and capital expenditures. The company expects these sources
of liquidity to continue to be adequate for the foreseeable  future.  Cash, cash
equivalents  and short-term  investments as of August 3, 2003 increased to $30.1
million from $24.4 million at the end of fiscal 2003,  reflecting free cash flow
of $5.7  million for the first  quarter of fiscal 2004 (see  discussion  of free
cash flow below).

     Accounts  receivable  as  of  August  3,  2003  decreased  30.2%  from  the
year-earlier  level,  due to lower sales volumes,  the decline in  international
sales,  which have 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 32 days at August 3, 2003 compared with 34
a year ago. Inventories at the close of the first quarter decreased 17.5% from a
year ago.  Inventory  turns for the first  quarter  were 5.0  versus 4.9 for the
year-earlier   period.   Operating   working  capital   (comprised  of  accounts
receivable, inventory and accounts payable-trade) was $54.9 million at August 3,
2003, down from $70.8 million a year ago.

     Financing  Arrangements -- All of the company's  remaining $76.6 million in
debt is totally  unsecured and is comprised of a $75.0 million term loan, with a
fixed interest rate of 7.76%, and a $1.6 million  non-interest bearing term loan
with the  Canadian  government.  Additionally,  the company has a $15.0  million
revolving  credit line with a bank, of which no balance is outstanding at August
3, 2003. The first scheduled principal payment on the $75.0 million term loan is
due March 2006 in the amount of $11.0 million.  The Canadian  government loan is
repaid in annual installments of approximately $500,000 per year.

     The  company's  long-term  debt  to  tangible  capitalization  (defined  as
long-term  debt plus  shareholders'  equity minus  goodwill)  ratio was 47.1% at
August 3, 2003.  The company was in compliance  with all financial  covenants in
its loan agreements as of August 3, 2003.

     Capital Expenditures.  -- Capital spending for first quarter of fiscal 2004
was $1.9 million.  Depreciation  for the first quarter was $3.4 million,  and is
estimated  at $14.0  million  for the full fiscal  year.  For fiscal  2004,  the
company's capital  expenditures budget is $8.0 million, of which $3.0 million is
related to the company's China initiative.

     Free Cash Flow.  - Free cash flow is a non-GAAP  performance  measure  that
management believes provides useful information to investors because it measures
the  company's   available  cash  flow  for  potential  debt  repayment,   stock
repurchases and additions to cash, cash equivalents and short-term  investments.
Free cash flow was $5.7  million for the first  quarter of fiscal 2004  compared
with $4.1 million for the same period last year.  Significantly  contributing to
free cash flow was a reduction in accounts  receivable,  due  primarily to lower
sales volume  during the first quarter of fiscal 2004. A  reconciliation  of net
cash provided by operating activities to free cash flow is set forth below:

- --------------------------------------------------------------------------------
     (dollars in thousands)                          Three Months Ended
- --------------------------------------------------------------------------------
                                           August 3, 2003         July 28, 2002
- --------------------------------------------------------------------------------
Net cash provided by operating activities     $  7,888               $  5,428
       Minus: Capital expenditures              (1,875)                (1,109)
       Minus: Payments on vendor-financed
              capital expenditures                (287)                  (244)
- --------------------------------------------------------------------------------
       Free Cash Flow                           $5,726                 $4,075

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


BUSINESS OUTLOOK

     While the furniture retail  environment has not demonstrated any signs of a
sustainable  recovery,  the company believes that there will be a modest pick up
in sales  this  fall,  as is typical in the  furniture  industry.  Overall,  the
company  expects  the drop in  consolidated  sales for the second  quarter to be
considerably  less than the first  quarter  decline  of  14.3%.  While  mattress
ticking segment sales are expected to be consistent with second quarter sales of
last  year,   upholstery   fabric   segment   sales  are  expected  to  decrease
substantially  less than the first quarter  decline of 22.5%. As a result of the
lower sales in the upholstery fabric segment,  the company is expecting somewhat
lower overall gross profit  compared with the second quarter of last year.  With
the  softness in the  furniture  industry  and the lack of  visibility  into the
quarter to date,  it is difficult to predict the company's  profitability  level
for the next quarter.  However,  at this time the company  expects to report net
income in the range of $0.12 to $0.19 per diluted share, with the actual results
depending primarily upon the level of demand throughout the quarter. The company
remains  confident that the necessary actions have been taken to right-size Culp
to benefit from market share  opportunities that the company believes will exist
after this challenging business cycle ends.


Inflation

     The cost of the company's raw  materials has been  generally  stable during
the past several quarters. However, during the fourth quarter of fiscal 2003 the
company  experienced  price  increases  from  certain raw  material  vendors and
freight carriers due to rising oil prices.  These price increases have moderated
somewhat  during the first quarter of fiscal 2004. Any prolonged and substantial
increase in oil prices has the potential to negatively  impact profits in future
quarters.  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 three months of fiscal 2004 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 27, 2003.

    Forward-Looking Information

     This Report and the exhibits attached hereto contain 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 or 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.   In  addition,
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.  Also, economic and political  instability in international areas
could affect the  company's  operations  or sources of goods in those areas,  as
well as demand for the company's  products in  international  markets.  Finally,
unanticipated delays or costs in executing restructuring actions could cause the
cumulative  effect of  restructuring  actions to fail to meet the objectives set
forth by  management.  Other factors that could affect the matters  discussed in
forward looking  statements are included in the company's periodic reports filed
with the Securities and Exchange Commission.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk


     The  company is exposed to market risk from  changes in  interest  rates on
debt and foreign  currency  exchange rates.  The company's market risk sensitive
instruments are not entered into for trading purposes. The company'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.  As of August 3, 2003 there were no borrowings  outstanding under the
company's  revolving credit  agreement.  Additionally,  approximately 98% of the
company's  long-term  debt is at a fixed rate.  Thus, a change in interest rates
has no material effect on the company's interest expense.

     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  August 3, 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 an increase in the value of the underlying exposure.

Item 4.  Controls and Procedures

     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 as of August 3,
2003, and the Chief Executive Officer and Chief Financial Officer have concluded
that  the  company's   disclosure  controls  and  procedures  are  adequate  and
effective.




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

Item 6.   Exhibits and Reports on Form 8-K

(a)   The following exhibits are filed as part of this report.

3(i)           Articles of Incorporation of the company,  as amended,  were
               filed as Exhibit 3(i) to the company's  Form 10-Q for the quarter
               ended  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)          Second  Amendment to Amended and Restated Credit  Agreement
               dated as of June 3,  2003  among  Culp,  Inc and  Wachovia  Bank,
               National  Association,  as agent and bank,  was filed as  Exhibit
               10(q) to the  company's  Form 10-K for the year  ended  April 27,
               2003,  filed on July 28,  2003,  and is  incorporated  herein  by
               reference.

31.1           Certification of Chief Executive Officer Pursuant to Section
               302 of Sarbanes-Oxley Act of 2002.

31.2           Certification of Chief Financial Officer Pursuant to Section
               302 of Sarbanes-Oxley Act of 2002.

32.1           Certification of Chief Executive Officer Pursuant to Section
               906 of Sarbanes-Oxley Act of 2002.

32.2           Certification of Chief Financial Officer Pursuant to Section
               906 of Sarbanes-Oxley Act of 2002.


(b)   Reports on Form 8-K:

The following report on Form 8-K was furnished during the period covered by this
report:

     Form  8-K  dated  June  9,  2003,  included  under  Item 9,  Regulation  FD
     Disclosure  (disclosing   information  pursuant  to  Item  12,  Results  of
     Operations  and  Financial  Condition)  the  Company's  press  release  for
     quarterly  earnings  and the  Financial  Information  Release  relating  to
     certain  financial  information for the fourth quarter and full fiscal year
     ended April 27, 2003.












SIGNATURE

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

                                          CULP, INC.
                                          (Registrant)


Date:  September 17, 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)