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 November 2, 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 November 2, 2003: 11,528,584
                                 Par Value: $.05




                               INDEX TO FORM 10-Q
                      For the period ended November 2, 2003

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

Item 1.   Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss)--Three and Six Months Ended
November 2, 2003 and October 27, 2002                                       I-1

Consolidated Balance Sheets-November 2, 2003, October 27, 2002 and
April 27, 2003                                                              I-2

Consolidated Statements of Cash Flows--Six Months Ended November 2, 2003    I-3
and October 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-17
          Condition and Results of Operations

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

Item 4.   Controls and Procedures                                           I-25

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

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

Signature                                                                   II-3








Item 1:  Financial Statements
                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
 FOR THE THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 2003 AND OCTOBER 27, 2002
                                    Unaudited
                (Amounts in Thousands, Except for Per Share Data)


                                                                                 THREE MONTHS ENDED
                                               ------------------------------------------------------------------------------------
                                                         Amounts                                            Percent of Sales
                                               -----------------------------                    -----------------------------------
                                                November 2,      October 27,        % Over         November 2,        October 27,
                                                   2003             2002            (Under)           2003               2002
                                               ------------    -------------    -------------   ----------------   ----------------
                                                                                                        
Net sales                                   $       82,731           83,740          (1.2)%            100.0 %           100.0 %
Cost of sales                                       65,993           69,997          (5.7)%             79.8 %            83.6 %
                                               ------------    -------------    -------------   ----------------   ----------------
     Gross profit                                   16,738           13,743          21.8 %             20.2 %            16.4 %

Selling, general and
  administrative expenses                           10,296            9,481           8.6 %             12.4 %            11.3 %
Restructuring expense                                    0           13,360        (100.0)%              0.0 %            16.0 %
                                               ------------    -------------    -------------   ----------------   ----------------
     Income  (loss) from operations                  6,442           (9,098)        170.8 %              7.8 %           (10.9)%

Interest expense                                     1,509            1,676         (10.0)%              1.8 %             2.0 %
Interest income                                       (121)            (121)          0.0 %             (0.1)%            (0.1)%
Other expense (income), net                             62              242         (74.4)%              0.1 %             0.3 %
                                               ------------    -------------    -------------   ----------------   ----------------
     Income (loss) before income taxes               4,992          (10,895)        145.8 %              6.0 %           (13.0)%

Income taxes  *                                      1,846           (4,305)        142.9 %             37.0 %            39.5 %
                                               ------------    -------------    -------------   ----------------   ----------------

     Net income (loss)                      $        3,146           (6,590)        147.7 %              3.8 %            (7.9)%
                                               ============    =============    =============   ================   ================

Net income (loss) per share-basic                    $0.27           ($0.57)        147.4 %
Net income (loss) per share-diluted                  $0.27           ($0.57)        147.4 %
Average shares outstanding-basic                    11,524           11,483           0.4 %
Average shares outstanding-diluted                  11,774           11,483           2.5 %



                                                                                   SIX MONTHS ENDED
                                               ------------------------------------------------------------------------------------

                                                         Amounts                                           Percent of Sales
                                               -----------------------------                     ----------------------------------
                                                November 2,      October 27,        % Over          November 2,       October 27,
                                                   2003             2002            (Under)            2003              2002
                                               ------------    -------------    -------------    ----------------   ---------------
Net sales                                 $        156,407          169,748         (7.9)%             100.0 %           100.0%
Cost of sales                                      128,190          142,151         (9.8)%              82.0 %            83.7%
                                               ------------    -------------    -------------    ----------------   ---------------
     Gross profit                                   28,217           27,597          2.2 %              18.0 %            16.3%

Selling, general and
  administrative expenses                           20,807           19,918          4.5 %              13.3 %            11.7%
Restructuring expense                                    0           13,360       (100.0)%               0.0 %             7.9%
                                               ------------    -------------    -------------    ----------------   ---------------
     Income (loss) from operations                   7,410           (5,681)       230.4 %               4.7 %           (3.3)%

Interest expense                                     3,006            3,579        (16.0)%               1.9 %             2.1%
Interest income                                       (243)            (271)       (10.3)%             (0.2) %           (0.2)%
Other expense (income), net                            307              453        (32.2)%               0.2 %             0.3%
                                               ------------    -------------    -------------    ----------------   ---------------
     Income (loss) before income taxes               4,340           (9,442)       146.0 %               2.8 %           (5.6)%

Income taxes *                                       1,605           (3,767)       142.6 %              37.0 %            39.9%
                                               ------------    -------------    -------------    ----------------   ---------------
Income (loss) before cumulative effect of
  accounting change                                  2,735           (5,675)       148.2 %               1.7 %           (3.3)%
                                                                                                 ================   ===============

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

     Net income (loss)                      $        2,735          (29,826)
                                               ============    =============


Basic income (loss) per share:
     Income (loss) before cumulative effect
      of accounting change                  $         0.24            (0.50)       147.8 %
     Cumulative effect of accounting change           0.00            (2.11)      (100.0)%
                                               ------------    -------------    ----------
     Net income (loss)                      $         0.24            (2.61)       109.1 %
                                               ============    =============    ==========

Diluted income (loss) per share:
     Income (loss) before cumulative effect
      of accounting change                  $         0.23            (0.50)       147.0 %
     Cumulative effect of accounting change           0.00            (2.11)      (100.0)%
                                               ------------    -------------    ----------
     Net income (loss)                      $         0.23            (2.61)       108.9 %
                                               ============    =============    ==========

Average shares outstanding-basic                    11,519           11,433         0.8 %
Average shares outstanding-diluted                  11,718           11,433         2.5 %

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

 See accompanying notes to consolidated financial statements




                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
              NOVEMBER 2, 2003, OCTOBER 27, 2002 AND APRIL 27, 2003
                                    Unaudited
                             (Amounts in Thousands)



                                                             Amounts                       Increase
                                               ----------------------------------         (Decrease)
                                                  November 2,        October 27,    ---------------------------    * April 27,
                                                     2003                2002          Dollars       Percent            2003
                                               ---------------    ---------------   -----------   -------------   --------------
                                                                                                      
Current assets
     Cash and cash equivalents              $          16,623             35,037      (18,414)       (52.6)%            14,355
     Short-term investments                            15,134                  0       15,134        100.0 %            10,043
     Accounts receivable                               31,342             32,869       (1,527)        (4.6)%            32,259
     Inventories                                       53,848             54,571         (723)        (1.3)%            49,552
     Deferred income taxes                             12,303              9,447        2,856         30.2 %            12,303
     Other current assets                               3,211              6,497       (3,286)       (50.6)%             3,204
                                               ---------------    ---------------   -----------   -------------   --------------
                 Total current assets                 132,461            138,421       (5,960)        (4.3)%           121,716

Property, plant & equipment, net                       81,219             85,049       (3,830)        (4.5)%            84,962
Goodwill                                                9,240              9,240            0          0.0 %             9,240
Other assets                                            1,892              2,888         (996)       (34.5)%             2,235
                                               ---------------    ---------------   -----------   -------------   --------------

                 Total assets               $         224,812            235,598      (10,786)        (4.6)%           218,153
                                               ===============    ===============   ===========   =============   ==============



Current liabilities
     Current maturities of long-term debt   $             539                462           77         16.7 %               500
     Accounts payable                                  23,928             18,948        4,980         26.3 %            19,874
     Accrued expenses                                  13,522             16,199       (2,677)       (16.5)%            14,071
     Accrued restructuring                              6,712             10,065       (3,353)       (33.3)%             7,743
     Income taxes payable                               1,578                  0        1,578        100.0 %               349
                                               ---------------    ---------------   -----------   ----------      --------------
                 Total current liabilities             46,279             45,674          605          1.3 %            42,537

Long-term debt                                         76,077             96,096      (20,019)       (20.8)%            76,000

Deferred income taxes                                   3,851              3,502          349         10.0 %             3,851
                                               ---------------    ---------------   -----------   -------------   --------------
                 Total liabilities                    126,207            145,272      (19,065)       (13.1)%           122,388

Shareholders' equity                                   98,605             90,326        8,279          9.2 %            95,765
                                               ---------------    ---------------   -----------   -------------   --------------

                 Total liabilities and
                 shareholders' equity       $         224,812            235,598      (10,786)        (4.6)%           218,153
                                               ===============    ===============   ===========   =============   ==============

Shares outstanding                                     11,529             11,483           46          0.4 %            11,515
                                               ===============    ===============   ===========   =============   ==============


   * Derived from audited financial statements

 See accompanying notes to consolidated financial statements





                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE SIX MONTHS ENDED NOVEMBER 2, 2003 AND OCTOBER 27, 2002
                                    Unaudited
                             (Amounts in Thousands)



                                                                             SIX MONTHS ENDED
                                                                        --------------------------
                                                                                  Amounts
                                                                        --------------------------
                                                                         November 2,   October 27,
                                                                             2003          2002
                                                                         -----------   -----------
                                                                                  
Cash flows from operating activities:
      Net income (loss)                                                $      2,735       (29,826)
      Adjustments to reconcile net income (loss) to net cash
          provided by operating activities:
             Cumulative effect of accounting change, net of income
             taxes                                                                0        24,151
             Depreciation                                                     6,883         7,139
             Amortization of other assets                                        91           219
             Stock-based compensation                                           105           105
             Restructuring expense                                                0        13,360
             Changes in assets and liabilities:
                 Accounts receivable                                            917        10,497
                 Inventories                                                 (4,296)        3,328
                 Other current assets                                            (7)       (2,504)
                 Other assets                                                   252          (202)
                 Accounts payable                                             5,121        (6,894)
                 Accrued expenses                                              (549)            2
                 Accrued restructuring expenses                              (1,031)       (1,546)
                 Income taxes payable                                         1,229             0
                                                                        ------------  ------------
                    Net cash provided by operating activities                11,450        17,829
                                                                        ------------  ------------

Cash flows used in investing activities:
      Capital expenditures                                                   (2,954)       (3,566)
      Purchases of short-term investments                                    (5,147)            0
                                                                        ------------  ------------
                    Net cash used in investing activities                    (8,101)       (3,566)
                                                                        ------------  ------------

Cash flows used in financing activities:
      Payments on vendor-financed capital expenditures                       (1,254)         (247)
      Proceeds from issuance of long-term debt                                  116             0
      Principal payments of long-term debt                                        0       (11,926)
      Proceeds from common stock issued                                          57           954
                                                                        ------------  ------------
                    Net cash used in financing activities                    (1,081)      (11,219)
                                                                        ------------  ------------

Increase in cash and cash equivalents                                         2,268         3,044

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

Cash and cash equivalents at end of period                             $     16,623        35,037
                                                                        ============  ============

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 income                                                                                 2,735                          2,735
   Net loss on short-term
      investments                                                                                            (57)              (57)
   Stock-based compensation                                                        105                                         105
   Common stock issued in connection
      with stock option plans            13,125          1            56                                                        57
- -----------------------------------------------------------------------------------------------------------------------------------

Balance, November 2, 2003            11,528,584   $    577        39,805          (454)      58,734          (57)       $   98,605
===================================================================================================================================

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 notes 9 and 13 to the  consolidated
financial  statements,  which relate to fiscal 2003.  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  six  months  ended  November  2,  2003 and  October  27,  2002
represent 27 and 26 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 income (loss) and
income (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 November 2, 2003 and October 27, 2002.

(dollars in thousands, except per share data) November 2, 2003  October 27, 2002
- --------------------------------------------------------------------------------

Net income (loss), as reported                  $      3,146        (6,590)

Add:  Total stock-based employee
compensation expense included in
net income (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                                              (145)          (56)

- --------------------------------------------------------------------------------
Pro forma net income (loss)                     $       3,034       (6,629)
- --------------------------------------------------------------------------------
Income (loss) per share:
Basic - as reported                             $        .27          (.57)
Basic - pro forma                                        .26          (.58)
Diluted - as reported                                    .27          (.57)
Diluted - pro forma                                      .26          (.58)
- --------------------------------------------------------------------------------

    The following table illustrates the effect on net income (loss) and
income (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 six months
ended November 2, 2003 and October 27, 2002.

(dollars in thousands, except per share data) November 2, 2003  October 27, 2002
- --------------------------------------------------------------------------------

Net income (loss), as reported                 $      2,735        (29,826)

Add:  Total stock-based employee
compensation expense included in
net income (loss), net of tax                            66             34

Deduct:  Total stock-based employee
compensation expense determined under
fair value-based method for all awards,
net of tax                                             (240)          (113)

- --------------------------------------------------------------------------------
Pro forma net income (loss)                    $      2,561        (29,905)
- --------------------------------------------------------------------------------



Income (loss) per share:
Basic - as reported                            $        .24          (2.61)
Basic - pro forma                                       .22          (2.62)
Diluted - as reported                                   .23          (2.61)
Diluted - pro forma                                     .22          (2.62)
- --------------------------------------------------------------------------------

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


3.  Accounts Receivable

   A summary of accounts receivable follows:

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

(dollars in thousands)                 November 2, 2003         April 27, 2003
- --------------------------------------------------------------------------------

Customers                          $     33,767                 $   34,580
Allowance for doubtful accounts          (1,586)                    (1,558)
Reserve for returns and allowances         (839)                      (763)
- --------------------------------------------------------------------------------
                                   $     31,342                 $   32,259


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

                                                           Six months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                  November 2, 2003       October 27, 2002
- --------------------------------------------------------------------------------

Beginning balance                 $     (1,558)                 $   (2,465)
Provision for bad debt expense            (162)                         78
Net write-offs                             134                         226
- --------------------------------------------------------------------------------
Ending balance                    $     (1,586)                 $   (2,161)
================================================================================

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)                November 2, 2003          April 27, 2003
- --------------------------------------------------------------------------------
Raw materials                      $     22,383                     23,269
Work-in-process                           4,148                      2,917
Finished goods                           27,317                     23,366
- --------------------------------------------------------------------------------

Total inventories valued at FIFO         53,848                     49,552
Adjustments of certain
  inventories to LIFO                         0                          0
- --------------------------------------------------------------------------------
                                   $     53,848                 $   49,552

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

5.  Accounts Payable


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

(dollars in thousands)             November 2, 2003           April 27, 2003
- --------------------------------------------------------------------------------

Accounts payable-trade            $     19,510                  $   14,389
Accounts payable-capital
  expenditures                           4,418                       5,485
- --------------------------------------------------------------------------------
                                  $     23,928                  $   19,874

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


6.  Accrued Expenses

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

(dollars in thousands)                November 2, 2003          April 27, 2003
- --------------------------------------------------------------------------------
Compensation, commissions and
   related benefits               $      7,248               $       9,683
Interest                                   768                         763
Other                                    5,506                       3,625
- --------------------------------------------------------------------------------
                                  $     13,522               $      14,071

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


7.  Long-Term Debt

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

(dollars in thousands)                November 2, 2003          April 27, 2003
- --------------------------------------------------------------------------------
Unsecured term notes              $     75,000               $      75,000
Canadian government loan                 1,616                       1,500
- --------------------------------------------------------------------------------
                                        76,616                      76,500
Less current maturities                   (539)                       (500)
- --------------------------------------------------------------------------------

                                  $     76,077               $      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 November 2, 2003, there were $2.3 million 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 November 2,
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  -  $539,000;   2005  -  $539,000;   2006  -
$11,538,000;  2007 - $11,000,000; and 2008 - $31,000,000.

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


8. Cash Flow Information

   Payments for interest and income taxes as follows:


                                                     Six months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                    November 2, 2003     October 27, 2002
- --------------------------------------------------------------------------------
Interest                              $      3,021          $        3,750
Income taxes (refunds)                         343                  (2,173)
- --------------------------------------------------------------------------------

The non-cash  portion of capital  expenditures  respresenting  vendor  financing
totaled  $243,000 and $1.7 million for the six months ended November 2, 2003 and
October 27, 2002, respectively.
================================================================================


9. Restructuring and Asset Impairment Charges

- --------------------------------------------------------------------------------
   A summary of accrued restructuring follows:

(dollars in thousands)                    November 2, 2003      April 27, 2003
- --------------------------------------------------------------------------------
Fiscal 2003 CDF                       $      6,139          $        6,989
Wet Print Flock                                513                     543
Fiscal 2001 CDF                                 60                     211
- --------------------------------------------------------------------------------
                                      $      6,712          $        7,743
- --------------------------------------------------------------------------------


       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 November 2, 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                          (315)          (535)        (850)
- --------------------------------------------------------------------------------
  Balance, November 2, 2003               $     429       $  5,710      $ 6,139
- --------------------------------------------------------------------------------

        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 November 2, 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            (31)         (30)
- --------------------------------------------------------------------------------

  Balance, November 2, 2003               $      97       $    416      $   513
- --------------------------------------------------------------------------------


    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 November 2, 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                            (7)          (144)        (151)
- --------------------------------------------------------------------------------

   Balance, November 2, 2003              $      28       $     32        $  60
- --------------------------------------------------------------------------------

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

10. Comprehensive Income (Loss)

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


          A summary of total comprehensive income (loss) follows:

                                                     Three months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                     November 2, 2003    October 27, 2002
- --------------------------------------------------------------------------------
Net income (loss)                         $         3,146        $       (6,590)
Gain (loss) on foreign currency contracts,
  net of taxes:
    Net changes in fair value                           0                   (33)
    Net loss reclassified into earnings                 0                  (110)
Gain (loss) in fair value of short-term investments     9                     0
- --------------------------------------------------------------------------------
Net comprehensive income (loss)           $         3,155                (6,733)

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

                                                     Six months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                     November 2, 2003    October 27, 2002
- --------------------------------------------------------------------------------
Net income (loss)                         $         2,735        $      (29,826)
Gain (loss) on foreign currency contracts,
   net of taxes:
    Net changes in fair value                           0                    35
    Net loss reclassified into earnings                 0                    (7)
Gain (loss) in fair value of short-term investments   (57)                    0
- --------------------------------------------------------------------------------
Net comprehensive income (loss)           $         2,678               (29,798)

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



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)                     November 2, 2003    October 27, 2002
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic                  11,524                11,483
Effect of dilutive stock options                      250                     0
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted                11,774                11,483
- --------------------------------------------------------------------------------

        Options to purchase  326,625 shares and 388,375 shares of common stock
were not  included  in the  computation  of  diluted  income per share for the
three  months  ended  November  2, 2003 and October  27,  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  October  27,  2002  options to purchase
271,476  shares were not included in the  computation  of diluted net loss per
share because the company incurred a net loss for the quarter.


                                                    Six months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                  November 2, 2003       October 27, 2002
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic             11,519                  11,433
Effect of dilutive stock options                 199                       0
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted           11,718                  11,433
- --------------------------------------------------------------------------------

     Options to purchase  462,412 shares and 357,625 shares of common stock were
not included in the  computation  of diluted income per share for the six months
ended November 2, 2003 and October 27, 2002, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

     For the six months  ended  October  27, 2002  options to  purchase  345,536
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)                      November 2, 2003   October 27, 2002
- --------------------------------------------------------------------------------
Net sales:
     Upholstery Fabrics                   $        55,943         $      58,480
     Mattress Ticking                              26,788                25,260
- --------------------------------------------------------------------------------
                                          $        82,731         $      83,740
- --------------------------------------------------------------------------------
Gross Profit:
     Upholstery Fabrics                   $        10,409         $       7,650
     Mattress Ticking                               6,329                 6,093
- --------------------------------------------------------------------------------
                                          $        16,738         $      13,743
- --------------------------------------------------------------------------------


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

                                                      Six  months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                      November 2, 2003   October 27, 2002
- --------------------------------------------------------------------------------

Net sales:
     Upholstery Fabrics                   $       102,399         $     118,458
     Mattress Ticking                              54,008                51,290
- --------------------------------------------------------------------------------
                                          $       156,407         $     169,748
- --------------------------------------------------------------------------------
Gross Profit:
     Upholstery Fabrics                   $       15,816          $      15,651
     Mattress Ticking                             12,401                 11,946
- --------------------------------------------------------------------------------
                                          $       28,217          $      27,597
- --------------------------------------------------------------------------------

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

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

(dollars in thousands)                      November 2, 2003    April 27, 2003
- --------------------------------------------------------------------------------

     Upholstery Fabrics                   $       120,495        $      124,889
     Mattress Ticking                              55,154                51,124
- --------------------------------------------------------------------------------
                                          $       175,649        $      176,013
    Non-identifiable assets
      Cash and cash equivalents                    16,623                14,355
      Short-term investments                       15,134                10,043
      Deferred income taxes                        12,303                12,303
      Other current assets                          3,211                 3,204
      Other assets                                  1,892                 2,235
- --------------------------------------------------------------------------------
      Total assets                        $       224,812        $      218,153
================================================================================

13. Cumulative Effect of Accounting Change

     The company adopted SFAS No. 142,  "Goodwill and Other  Intangible  Assets"
effective  April 29,  2002.  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.  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  during the
first  quarter  of  fiscal  2003.  After the  goodwill  impairment  charge,  the
company's goodwill by division is: Culp Decorative Fabrics - $4.4 million,  Culp
Yarn - $700,000 and Culp Home Fashions - $4.1 million.




Item 2.

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



Results of Operations

     The following analysis of the financial condition and results of operations
should be read in conjunction with the Financial  Statements and Notes and other
exhibits included elsewhere in this report.

Overview

     Culp is one of the largest integrated marketers in the world for upholstery
fabrics for furniture and mattress fabrics (ticking) for bedding.  The company's
fabrics  are used  primarily  in the  production  of  residential  and  contract
upholstered furniture and bedding products,  including sofas, recliners, chairs,
love seats,  sectionals,  sofa-beds,  office seating and mattress sets. Although
Culp markets fabrics at most price levels,  the company  emphasizes fabrics that
have broad appeal in the promotional and popular-priced  categories of furniture
and bedding.

     The  company's  operating  segments  are  upholstery  fabrics and  mattress
ticking,  with related divisions organized within those segments.  In upholstery
fabrics,  Culp Decorative  Fabrics markets  jacquard and dobby woven fabrics for
residential and contract furniture. Culp Velvets/Prints markets a broad range of
printed  and  velvet  fabrics  used  primarily  for   residential  and  juvenile
furniture.  Culp Yarn manufactures specialty filling yarn that is primarily used
by Culp.  In  mattress  ticking,  Culp Home  Fashions  markets a broad  array of
fabrics used by bedding manufacturers.

     The  following  tables set forth the  company's  sales and gross  profit by
segment/division  and  international  sales by geographic area for the three and
six months ended November 2, 2003 and October 27, 2002.



                                   CULP, INC.
                    SALES / GROSS PROFIT BY SEGMENT/DIVISION
    FOR THE THREE AND SIX MONTHS ENDED NOVEMBER 2, 2003 AND OCTOBER 27, 2002

                             (Amounts in thousands)



                                                                  THREE MONTHS ENDED (UNAUDITED)
                                           -----------------------------------------------------------------------------
                                                   Amounts                                  Percent of Total Sales
                                           -------------------------                  ---------------------------------
                                           November 2,    October 27,      % Over         November 2,       October 27,
Segment/Division Sales                        2003           2002          (Under)           2003               2002
- --------------------------------------     -----------    ----------     ---------    ----------------   --------------
                                                                                               
Upholstery Fabrics
    Culp Decorative Fabrics            $       30,821        33,904        (9.1)%             37.3 %           40.5 %
    Culp Velvets/Prints                        23,484        23,330         0.7 %             28.4 %           27.9 %
    Culp Yarn                                   1,638         1,246        31.5 %              2.0 %            1.5 %
                                           -----------    ----------     ---------    ----------------   --------------
                                               55,943        58,480        (4.3)%             67.6 %           69.8 %
Mattress Ticking
     Culp Home Fashions                        26,788        25,260         6.0 %             32.4 %           30.2 %
                                           -----------    ----------     ---------    ----------------   --------------

                                       $       82,731        83,740        (1.2)%            100.0 %          100.0 %
                                           ===========    ==========     =========    ================   ==============



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

Upholstery Fabrics                     $       10,409         7,650  (1)   36.1 %             18.6 %           13.1 %

Mattress Ticking                                6,329         6,093         3.9 %             23.6 %           24.1 %
                                           -----------    ----------     ---------    ----------------   --------------

Gross profit                           $       16,738        13,743        21.8 %             20.2 %           16.4 %
                                           ===========    ==========     =========    ================   ==============


                                                                    SIX MONTHS ENDED (UNAUDITED)
                                           -----------------------------------------------------------------------------
                                                   Amounts                                   Percent of Total Sales
                                           -------------------------                  ---------------------------------
                                           November 2,    October 27,     % Over         November 2,        October 27,
Segment/Division Sales                        2003          2002          (Under)           2003               2002
- --------------------------------------     -----------    ----------     ---------    ----------------   --------------
Upholstery Fabrics
    Culp Decorative Fabrics            $       58,829        68,675       (14.3)%             37.6 %           40.5 %
    Culp Velvets/Prints                        40,324        46,437       (13.2)%             25.8 %           27.4 %
    Culp Yarn                                   3,246         3,346        (3.0)%              2.1 %            2.0 %
                                           -----------    ----------     ---------    ----------------   --------------
                                              102,399       118,458       (13.6)%             65.5 %           69.8 %
Mattress Ticking
     Culp Home Fashions                        54,008        51,290         5.3 %             34.5 %           30.2 %
                                           -----------    ----------     ---------    ----------------   --------------

                                       $      156,407       169,748        (7.9)%            100.0 %          100.0 %
                                           ===========    ==========     =========    ================   ==============



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

Upholstery Fabrics                     $       15,816        15,651  (1)    1.1 %             15.4 %           13.2 %

Mattress Ticking                               12,401        11,946         3.8 %             23.0 %           23.3 %
                                           -----------    ----------     ---------    ----------------   --------------

Gross profit                           $       28,217        27,597         2.2 %             18.0 %           16.3 %
                                           ===========    ==========     =========    ================   ==============


(1)  Gross profit includes $1.2 million of restructuring related charges




                                 CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
 FOR THE THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 2003 AND OCTOBER 27, 2002



                             (Amounts in thousands)

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

                                                              Amounts
                                                   --------------------------------
                                                     November 2,       October 27,       % Over
               Geographic Area                          2003              2002           (Under)
- ----------------------------------------------     ---------------   --------------    -----------
                                                                               
North America (Excluding USA)                  $            7,048           8,424        (16.3)%
Far East & Asia                                             1,907           1,549         23.1 %
All other areas                                               445           1,239        (64.1)%
                                                   ---------------   --------------    -----------

                                               $            9,400          11,211        (16.2)%
                                                   ===============   ==============    ===========

                       Percent of total sales               11.4%           13.4%


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

                                                              Amounts
                                                   --------------------------------
                                                     November 2,       October 27,       % Over
               Geographic Area                          2003              2002           (Under)
- ----------------------------------------------     ---------------   --------------    -----------
North America (Excluding USA)                  $           13,420          15,974        (16.0)%
Far East & Asia                                             3,301           2,983         10.6 %
All other areas                                               872           2,676        (67.4)%
                                                   ---------------   --------------    -----------

                                               $           17,593          21,634        (18.7)%
                                                   ===============   ==============    ===========

                       Percent of total sales               11.2%           12.7%




Three and Six Months ended  November 2, 2003  compared with Three and Six Months
ended October 27, 2002

     For the second  quarter of fiscal 2004,  net sales  decreased 1.2% to $82.7
million;  and the company reported net income of $3.1 million or $0.27 per share
diluted,  compared with a net loss of $6.6 million or $0.57 per share diluted in
the second  quarter of fiscal 2003. For the first six months of fiscal 2004, net
sales decreased 7.9% to $156.4 million;  and the company  reported net income of
$2.7  million  or  $0.23  per  share  diluted,  compared  to a loss  before  the
cumulative  effect  of  accounting  change  of $5.7  million  or $.50 per  share
diluted,  for the same  period last year.  Including  the  cumulative  effect of
accounting  change,  the company reported a net loss for the first six months of
fiscal 2003 of $29.8 million,  or $2.61 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 $2.11  per share  diluted.  Additionally,  the  financial
results  for the second  quarter  and first six months of fiscal  2003  included
$14.5  million  in  restructuring  and  related  charges.  As  reflected  in the
financial  statements for fiscal 2003,  restructuring  and related  charges were
recorded  as $13.3  million in the line item  "restructuring  expense"  and $1.2
million in "cost of sales,"  reducing net income by $8.9  million,  net of taxes
(or $0.77 per share).  Year- to-date for fiscal 2004 included 27 weeks versus 26
weeks for the same period of fiscal 2003.


UPHOLSTERY FABRIC SEGMENT

     Net Sales -- Upholstery  fabric sales for the second quarter of fiscal 2004
decreased  4.3% to $55.9 million when  compared to the second  quarter of fiscal
2003. The 4.3% decline is a substantial  improvement  over the 22.5% decrease in
the first quarter of fiscal 2004 and the 17.2% decrease in the fourth quarter of
fiscal 2003.  Year-to-date  upholstery  fabric sales  decreased  13.6% to $102.4
million when compared to the same period last year. Most of this  year-over-year
decrease  occurred  in the first  quarter and was due  primarily  to the overall
general weakness in consumer demand for furniture.  Additional  factors that are
likely affecting  demand for upholstery  fabrics thus far in fiscal 2004 are (1)
an  increase  in  consumer  preference  for  leather  furniture  (which has been
decreasing in price at retail due to increasing imports), and (2) an increase in
imported upholstery fabrics, both in "piece goods" and "cut and sewn kits."

Upholstery  fabric yards sold during the second quarter were 13.1 million versus
14.1 million in the second  quarter of fiscal  2003, a decline of 7.1%.  Average
selling price was $4.13 for the second  quarter  compared with $4.05 in the same
quarter of last year, an increase of 2.0%,  due to higher  selling prices in the
Culp Decorative Fabrics (CDF) division.


     Gross  Profit -- Gross  profit  for the second  quarter of fiscal  2004 was
$10.4 million,  or 18.6%, versus $7.7 million, or 13.1%, for the same quarter of
last year. For the first six months of fiscal 2004,  upholstery gross profit was
$15.8 million, or 15.4% compared with $15.7 million, or 13.2% in the same period
last year.  Restructuring related charges of $1.2 million were included in gross
profit for the second  quarter and first six months of fiscal 2003. The increase
in gross  profit and margins for the second  quarter  reflects  higher  capacity
utilization and gains in  manufacturing  operating  efficiencies  within the CDF
division. Year-to-date fiscal 2004 gross profit performance as compared with the
year earlier period was negatively  affected by the significant decline in sales
of velvet fabrics during the first quarter.


     China  Operations  -- The  start up of the  company's  China  operation  is
generally  proceeding in accordance with previously  announced  plans,  although
delays of one to two months were  experienced  in receiving  some  manufacturing
equipment.  The equipment has been received,  and installation is expected to be
completed  within two months.  During the third quarter,  the company expects to
begin incoming  fabric  inspection and testing,  and to start shipping fabric to
customers.  Limited finishing  operations are anticipated to begin in the fourth
quarter of this fiscal year.  As expected,  the company is  experiencing  modest
operating  losses in its China  operation  during  the start up phase,  which is
expected to be completed by the end of this fiscal year,  although some level of
operating  losses from the China  operation  is expected to continue  until some
time in fiscal 2005.


MATTRESS TICKING SEGMENT

     Net Sales -- Mattress  ticking sales for the second  quarter of fiscal 2004
increased  6.0% to $26.8  million,  and sales for the first six months of fiscal
2004 increased 5.3% to $54.0  million.  This sales  improvement is due to better
industry demand and continued  market share gains with key customers.  The sales
gain in this segment for the fiscal year to date (5.3%) is especially noteworthy
because it is  occurring  during the bedding  industry's  transition  to selling
predominately one-sided mattresses, which utilizes about one-third less mattress
ticking.  This  transition at retail began in mid to late calendar year 2002 and
is expected to continue through early calendar year 2005.

     Mattress  ticking yards sold during the second  quarter of fiscal 2004 were
10.9  million  compared  with 10.1 million  yards in the second  quarter of last
year. The average  selling price was $2.43 for the second  quarter,  compared to
$2.48 in the same quarter last year.  The slight  decrease from last year's same
quarter  and the first  quarter of this year is due to product  mix and a higher
concentration of closeout sales this quarter.

     Gross Profit -- For the second quarter of fiscal 2004, the mattress ticking
segment  reported  gross  profit  dollars and margins of $6.3 million and 23.6%,
respectively,  compared  with $6.1 million and 24.1% for the same period of last
year. For the first six months of fiscal 2004,  gross profit  dollars  increased
3.8% to $12.4  million  when  compared to the same  period last year,  while the
gross profit margin declined slightly to 23.0% from 23.3% the previous year.


OTHER CORPORATE EXPENSES

     Selling,  General  and  Administrative  Expenses.  SG&A  expenses  of $10.3
million for the second quarter increased  approximately  $800,000, or 8.6%, from
the prior year amount.  As a percent of net sales,  SG&A  expenses  increased to
12.4% from 11.3% the previous year. SG&A expenses in the second quarter included
higher  professional fees and higher bad debt expense.  In the second quarter of
fiscal 2003, SG&A expenses  included a credit to bad debt expense resulting from
a net  reduction of $424,000 in the allowance  for doubtful  accounts,  due to a
reduction in past due balances. Bad debt expense in the second quarter of fiscal
2004 was $122,000.  Year-to-date  SG&A expenses  increased 4.5% to $20.8 million
due primarily to the reasons addressed above.

     Interest Expense (Income). Interest expense for the second quarter declined
to $1.5  million from $1.7  million the  previous  year due to lower  borrowings
outstanding.  Interest  income of $121,000 was unchanged from the previous year.
The effect on interest  income earned of a higher average  invested cash balance
for fiscal  2004 was offset by lower  interest  rates  earned in fiscal  2004 as
compared  to the same  period  last  year.  Lower  borrowings  outstanding  also
impacted  interest  expense for the first six months of fiscal  2004,  which was
down 16% to $3.0 million  compared to the year earlier  period.  Interest income
for the  first six  months  of  fiscal  2004  decreased  10.3% to  $243,000  due
principally to lower interest rates earned on cash balances.

     Other Expense.  Other expense for the second quarter of fiscal 2004 totaled
$62,000  compared with $242,000 in the prior year. The decrease was  principally
due to 1) lower  amortization  expense  related to reduced amounts of debt issue
costs and 2) lower fees associated with foreign currency contracts for inventory
purchases,  offset  somewhat by 3) the  unfavorable  impact of a higher Canadian
exchange  rate.  Year-to-date  other  expense  decreased  32.2% to $307,000  due
primarily to the reasons addressed above.

     Income  Taxes.  The  effective  tax rate (taxes as a  percentage  of pretax
income  (loss)) for the first six months of fiscal 2004 was 37%,  compared  with
39.9% for the first six months of fiscal  2003.  The  higher  rate for the prior
year period reflects the increased tax benefits related to the company's loss in
the U.S.  resulting  from  the  restructuring  charges  recorded  in the  second
quarter.


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 November 2, 2003 increased to $31.8
million from $24.4 million at the end of fiscal 2003,  reflecting free cash flow
of $7.2 million for the first six months of fiscal 2004 (see  discussion of free
cash flow below).

     Accounts  receivable  as of  November  2,  2003  decreased  4.6%  from  the
year-earlier  level,  principally  due to an increase in the number of customers
taking the cash  discount  for shorter  payment  terms.  Days sales  outstanding
totaled 34 days at November 2, 2003 compared with 36 a year ago.  Inventories at
the close of the second quarter decreased 1.3% from a year ago.  Inventory turns
for the  second  quarter  were  5.1  versus  4.9 for  the  year-earlier  period.
Operating  working  capital  (comprised  of accounts  receivable,  inventory and
accounts  payable-trade)  was $61.3 million at November 2, 2003, down from $68.5
million a year ago.

     Financing  Arrangements -- The company's $76.6 million in long-term debt is
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 November 2, 2003.
The bank  agreement  expires  in August,  2004.  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 capital ratio was 43.7% compared with 51.7%
for the same period last year. The company was in compliance  with all financial
covenants in its loan agreements as of November 2, 2003.

     Capital  Expenditures.  --  Capital  spending  for the first six  months of
fiscal 2004 was $3.0  million.  Depreciation  for the first six months of fiscal
2004 was $6.9  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 operations. The
China investment includes manufacturing equipment and leasehold improvements.

     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 $7.2 million for the first six months of fiscal 2004 compared
with $14.0 million for the same period last year.  For fiscal 2004,  the company
believes free cash flow will be  substantially  less than fiscal 2003  primarily
because the  company  does not expect the  continued  significant  reduction  in
working  capital  experienced in each of the previous three years.  In addition,
the company will have higher payments on vendor-financed capital expenditures.

     A reconciliation of net cash provided by operating  activities to free cash
flow is set forth below:


     (dollars in thousands)                            Six months ended
- --------------------------------------------------------------------------------
                                            November 2, 2003   October 27, 2002

- --------------------------------------------------------------------------------
    Net cash provided by operating activities       $11,450        $17,829
       Minus: Capital expenditures                   (2,954)        (3,566)
       Minus: Payments on vendor-financed capital
               expenditures                          (1,254)          (247)

- --------------------------------------------------------------------------------
        Free Cash Flow                              $7, 242        $14,016

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


BUSINESS OUTLOOK

     While  the  overall  residential  furniture  and  bedding  industry  demand
improved during the second quarter, as expected,  there still does not appear to
be a sustainable trend in incoming business, particularly in upholstery fabrics.
Therefore, the company expects that third quarter sales will decrease moderately
from the same quarter of last year.  Mattress ticking segment sales are expected
to increase in the third quarter,  although at a lower rate than the 6.0% growth
in the second quarter.  Upholstery  fabric segment sales are expected to decline
from the same  quarter of last year at a higher rate than the 4.3% in the second
quarter,  due  primarily to softness in incoming  orders of the  segment's  Culp
Decorative  Fabrics (CDF) division.  With these sales  expectations and industry
outlook,  the company  expects to report net income for the third quarter in the
range of $0.13 to $0.17 per diluted share,  with actual  results  depending upon
the level of demand throughout the quarter.

Seasonality

     The company's business is moderately seasonal,  with increased sales during
the second and fourth fiscal quarters.  This  seasonality  results from one-week
closings of the company's manufacturing  facilities,  and the facilities of most
of its customers in the United  States,  during the first and third quarters for
the holiday weeks including July 4th and Christmas.

Critical Accounting Policies and Recent Accounting Developments

     The company considered the disclosure  requirements of Financial  Reporting
Release No. 60 regarding critical  accounting  policies and Financial  Reporting
Release No. 61  regarding  liquidity  and  capital  resources,  certain  trading
activities and related party/certain other disclosures, and concluded that there
were no material  changes  during the first six months of fiscal 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  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 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 November 2, 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,  any reasonable  forseeable
change in interest rates would have 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 total sales and total manufacturing costs.  Therefore, a 10% change in
the  exchange  rate at November 2, 2003 would not have a material  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 November 2,
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 4.  Submission of Matters to a Vote of Security Holders

The Annual Meeting of Shareholders of the company was held in High Point,  North
Carolina  on  September  23,  2003.  Of the  11,515,459  shares of common  stock
outstanding on the record date of July 25, 2003,  10,800,194 shares were present
in person or by proxy.

At the Annual Meeting, shareholders voted on:

o    the election of three directors:  Robert G. Culp, III, Patrick B. Flavin
     and Patrick H. Norton

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

A. Proposal for Election of Directors:

          Robert G. Culp, III                     Patrick B. Flavin
          For                10,510,008           For                10,519,333
          Abstain               290,186           Abstain               280,861

          Patrick H. Norton
          For                10,520,208
          Abstain               279,986

B. Proposal to ratify the election of KPMG LLP as independent auditors of the
   company for fiscal year 2004:

          For                10,760,224
          Against                37,157
          Abstain                 2,813




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.

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  reports on Form 8-K were  furnished  during the period covered by
this report:

     Form 8-K  dated  August  26,  2003,  included  under  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 quarter ended August 3, 2003.

     Form 8-K  dated  October  15,  2003  containing  a press  release  updating
     projected earnings for the second quarter ended November 2, 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:   December 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)