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 February 1, 2004

                           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 February 1, 2004: 11,528,834
                                 Par Value: $.05




                               INDEX TO FORM 10-Q
                      For the period ended February 1, 2004

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

Item 1.    Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income (Loss)--Three and Nine Months Ended
February 1, 2004 and January 26, 2003                                     I-1

Consolidated Balance Sheets February 1, 2004, January 26, 2003 and
   April 27, 2003                                                         I-2

Consolidated Statements of Cash Flows--Nine Months Ended
   February 1, 2004 and January 26, 2003                                  I-3

Consolidated Statements of Shareholders' Equity                           I-4

Notes to Consolidated Financial Statements                                I-5

Item 2.   Management's Discussion and Analysis of Financial               I-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 6.   Exhibits and Reports on Form 8-K                                II-1

Signature                                                                 II-2




                                   CULP, INC.
                    CONSOLIDATED STATEMENTS OF INCOME (LOSS)
FOR THE THREE MONTHS AND NINE MONTHS ENDED FEBRUARY 1, 2004 AND JANUARY 26, 2003
                                    Unaudited
                (Amounts in Thousands, Except for Per Share Data)



                                                                                       THREE MONTHS ENDED
                                                     -------------------------------------------------------------------------------

                                                                Amounts                                       Percent of Sales
                                                     -----------------------------                    ------------------------------
                                                     February 1,     January 26,         % Over         February 1,      January 26,
                                                         2004            2003           (Under)            2004             2003
                                                     -------------   -------------   -------------    -------------    -------------
                                                                                                           
Net sales                                        $         76,561          79,492        (3.7) %          100.0 %          100.0 %
Cost of sales                                              62,093          65,704        (5.5) %           81.1 %           82.7 %
                                                     -------------   -------------   -------------    -------------    -------------
          Gross profit                                     14,468          13,788         4.9  %           18.9 %           17.3 %

Selling, general and
  administrative expenses                                  10,282           9,798         4.9  %           13.4 %           12.3 %
Restructuring expense                                           0            (354)     (100.0) %            0.0 %           (0.4)%
                                                     -------------   -------------   -------------    -------------    -------------
          Income  from operations                           4,186           4,344         3.6  %            5.5 %            5.5 %

Interest expense                                            1,534           1,665        (7.9) %            2.0 %            2.1 %
Interest income                                              (113)           (143)      (21.0) %           (0.1)%           (0.2)%
Early extinguishment of debt                                1,672               0       100.0  %            2.2 %            0.0 %
Other expense (income), net                                   229             192        19.3  %            0.3 %            0.2 %
                                                     -------------   -------------   -------------    -------------    -------------
          Income before income taxes                          864           2,630       (67.1) %            1.1 %            3.3 %

Income taxes*                                                 112             963       (88.4) %           13.0 %           36.6 %
                                                     -------------   -------------   -------------    -------------    -------------

          Net income                             $            752           1,667       (54.9) %            1.0 %            2.1 %
                                                     =============   =============   =============    =============    =============

Net income per share-basic                                  $0.07           $0.15       (53.3) %
Net income per share-diluted                                $0.06           $0.14       (57.1) %
Average shares outstanding-basic                           11,529          11,485         0.4  %
Average shares outstanding-diluted                         11,859          11,714         1.2  %



                                                                                      NINE MONTHS ENDED
                                                     ------------------------------------------------------------------------------

                                                                Amounts                                        Percent of Sales
                                                     -----------------------------                    ------------------------------
                                                     February 1,     January 26,         % Over         February 1,      January 26,
                                                         2004            2003           (Under)            2004             2003
                                                     -------------   -------------   -------------    -------------    -------------

Net sales                                        $        232,968         249,240        (6.5) %          100.0 %          100.0 %
Cost of sales                                             190,283         207,855        (8.5) %           81.7 %           83.4 %
                                                     -------------   -------------   -------------    -------------    -------------
          Gross profit                                     42,685          41,385         3.1  %           18.3 %           16.6 %

Selling, general and
  administrative expenses                                  31,089          29,716         4.6  %           13.3 %           11.9 %
Restructuring expense                                           0          13,006      (100.0) %            0.0 %            5.2 %
                                                     -------------   -------------   -------------    -------------    -------------
          Income (loss) from operations                    11,596          (1,337)      967.3  %            5.0 %           (0.5)%

Interest expense                                            4,540           5,244       (13.4) %            1.9 %            2.1 %
Interest income                                              (356)           (414)      (14.0) %           (0.2)%           (0.2)%
Early extinguishment of debt                                1,672               0       100.0  %            0.7 %            0.0 %
Other expense (income), net                                   536             645       (16.9) %            0.2 %            0.3 %
                                                     -------------   -------------   -------------    -------------    -------------
          Income (loss) before income taxes                 5,204          (6,812)      176.4  %            2.2 %           (2.7)%

Income taxes*                                               1,717          (2,804)      161.2  %           33.0 %           41.2 %
                                                     -------------   -------------   -------------    -------------    -------------
Income (loss) before cumulative effect of
   accounting change                                        3,487          (4,008)      187.0  %            1.5 %           (1.6)%
                                                                                                      =============    =============

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

          Net income (loss)                      $          3,487         (28,159)
                                                     =============   =============

Basic income (loss) per share:
          Income (loss) before cumulative
          effect of accounting change            $           0.30           (0.35)       186.5  %
          Cumulative effect of accounting change             0.00           (2.11)       100.0  %
                                                     -------------   -------------   -----------
          Net income (loss)                      $           0.30           (2.46)       112.3  %
                                                     =============   =============   ===========

Diluted income (loss) per share:
          Income (loss) before cumulative
          effect of accounting change            $           0.30           (0.35)       184.7  %
          Cumulative effect of accounting change             0.00           (2.11)       100.0  %
                                                     -------------   -------------   -----------
          Net income (loss)                      $           0.30           (2.46)       112.1  %
                                                     =============   =============   ===========

Average shares outstanding-basic                           11,522          11,450          0.6  %
Average shares outstanding-diluted                         11,764          11,450          2.7  %



 *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
              FEBRUARY 1, 2004, JANUARY 26, 2003 AND APRIL 27, 2003
                                    Unaudited
                             (Amounts in Thousands)


                                                             Amounts                          Increase
                                                ---------------------------------            (Decrease)
                                                   February 1,      January 26,    ---------------------------------   * April 27,
                                                       2004             2003               Dollars          Percent         2003
                                                --------------    -------------    --------------    ---------------    ------------
                                                                                                            
Current assets
     Cash and cash equivalents               $          8,932           38,480          (29,548)          (76.8)%           14,355
     Short-term investments                                 0                0                0             0.0 %           10,043
     Accounts receivable                               28,282           32,427           (4,145)          (12.8)%           32,259
     Inventories                                       52,000           53,560           (1,560)           (2.9)%           49,552
     Deferred income taxes                             12,303            9,447            2,856            30.2 %           12,303
     Other current assets                               2,610            5,892           (3,282)          (55.7)%            3,204
                                                --------------    -------------    --------------    ---------------    ------------
                Total current assets                  104,127          139,806          (35,679)          (25.5)%          121,716

Property, plant & equipment, net                       78,909           85,396           (6,487)           (7.6)%           84,962
Goodwill                                                9,240            9,240                0             0.0 %            9,240
Other assets                                            1,577            2,311             (734)          (31.8)%            2,235
                                                --------------    -------------    --------------    ---------------    ------------

                Total assets                 $        193,853          236,753          (42,900)          (18.1)%          218,153
                                                ==============    =============    ==============    ===============    ============



Current liabilities
     Current maturities of long-term debt    $            544           13,133          (12,589)          (95.9)%              500
     Accounts payable                                  17,790           21,924           (4,134)          (18.9)%           19,874
     Accrued expenses                                  12,901           14,646           (1,745)          (11.9)%           14,071
     Accrued restructuring                              6,353            8,465           (2,112)          (24.9)%            7,743
     Income taxes payable                               2,428                0            2,428           100.0 %              349
                                                --------------    -------------    --------------    ------------       ------------
                Total current liabilities              40,016           58,168          (18,152)          (31.2)%           42,537

Long-term debt                                         50,519           83,008          (32,489)          (39.1)%           76,000

Deferred income taxes                                   3,851            3,502              349            10.0 %            3,851
                                                --------------    -------------    --------------    ---------------    ------------
                Total liabilities                      94,386          144,678          (50,292)          (34.8)%          122,388

Shareholders' equity                                   99,467           92,075            7,392             8.0 %           95,765
                                                --------------    -------------    --------------    ---------------    ------------

                Total liabilities and
                shareholders' equity         $        193,853          236,753          (42,900)          (18.1)%          218,153
                                                ==============    =============    ==============    ===============    ============

Shares outstanding                                     11,529           11,487               42             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 NINE MONTHS ENDED FEBRUARY 1, 2004 AND JANUARY 26, 2003
                                    Unaudited
                             (Amounts in Thousands)



                                                                             NINE MONTHS ENDED
                                                                       ------------------------------
                                                                                  Amounts
                                                                       ------------------------------
                                                                        February 1,     January 26,
                                                                           2004             2003
                                                                       --------------   -------------
                                                                                   
Cash flows from operating activities:
    Net income (loss)                                                  $     3,487         (28,159)
    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                                                     10,294          10,554
           Amortization of other assets                                        136             286
           Stock-based compensation                                            157             158
           Restructuring expense                                                 0          13,006
           Changes in assets and liabilities:
               Accounts receivable                                           3,977          10,939
               Inventories                                                  (2,448)          4,339
               Other current assets                                            594          (1,885)
               Other assets                                                    522             295
               Accounts payable                                                544          (5,477)
               Accrued expenses                                             (1,170)         (1,551)
               Accrued restructuring expenses                               (1,390)         (2,792)
               Income taxes payable                                          2,079               0
                                                                       --------------   -------------
                  Net cash provided by operating activities                 16,782          23,864
                                                                       --------------   -------------

Cash flows used in investing activities:
    Capital expenditures                                                    (4,097)         (5,224)
    Proceeds from the sale of short-term investments                        10,043               0
                                                                       --------------   -------------
                  Net cash provided by (used in) investing activities        5,946          (5,224)
                                                                       --------------   -------------

Cash flows used in financing activities:
    Payments on vendor-financed capital expenditures                        (2,772)           (778)
    Principal payments of long-term debt                                   (25,437)        (12,343)
    Proceeds from common stock issued                                           58             968
                                                                       --------------   -------------
                  Net cash used in financing activities                    (28,151)        (12,153)
                                                                       --------------   -------------

Increase (decreases) in cash and cash equivalents                           (5,423)          6,487

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

Cash and cash equivalents at end of period                             $     8,932          38,480
                                                                       ==============   =============


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                                                                               3,487                           3,487
    Stock-based compensation                                                      157                                          157
    Common stock issued in connection
       with stock option plans             13,375          1            57                                                      58
- ----------------------------------- ---------------- ---------- ------------ ------------  ----------- --------------  -------------
Balance,  February 1, 2004             11,528,834    $   577        39,806       (402)      59,486              0      $    99,467
=================================== ================ ========== ============ ============  =========== ==============  =============


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  subsidiaries  (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  nine months ended February 1, 2004 and January 26, 2003 represent
40 and 39 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 and income 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 February 1, 2004
and January 26, 2003.

(dollars in thousands, except per share data)

                                       February 1, 2004         January 26, 2003
- --------------------------------------------------------------------------------

Net income, as reported                 $        752             $       1,667

Add:  Total stock-based employee
compensation expense included in
net income, net of tax                            39                        17

Deduct:  Total stock-based employee
compensation expense determined under
fair value-based method for all awards,
net of tax                                      (116)                      (56)

- --------------------------------------------------------------------------------
Pro forma net income                    $        675             $       1,627
- --------------------------------------------------------------------------------
Income per share:
Basic - as reported                     $       0.07             $        0.15
Basic - pro forma                               0.06                      0.14
Diluted - as reported                           0.06                      0.14
Diluted - pro forma                             0.06                      0.14
- --------------------------------------------------------------------------------



     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 nine months
ended February 1, 2004 and January 26, 2003.

(dollars in thousands, except per share data)
                                      February  1, 2004         January 26, 2003
- --------------------------------------------------------------------------------

Net income (loss), as reported         $        3,487             $    (28,159)

Add:  Total stock-based employee
compensation expense included in
net income (loss), net of tax                     105                       50

Deduct:  Total stock-based employee
compensation expense determined under
fair value-based method for all awards,
net of tax                                       (356)                    (169)

- --------------------------------------------------------------------------------
Pro forma net income (loss)            $        3,236             $    (28,278)
- --------------------------------------------------------------------------------
Income (loss) per share:
Basic - as reported                    $         0.30             $      (2.46)
Basic - pro forma                                0.28                    (2.47)
Diluted - as reported                            0.30                    (2.46)
Diluted - pro forma                              0.28                    (2.47)
- --------------------------------------------------------------------------------

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


3.  Accounts Receivable

    A summary of accounts receivable follows:

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

(dollars in thousands)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Customers                              $       30,864             $     34,580
Allowance for doubtful accounts                (1,673)                  (1,558)
Reserve for returns and allowances               (909)                    (763)
- --------------------------------------------------------------------------------
                                       $       28,282             $     32,259



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

                                                Nine months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Beginning balance                       $      (1,558)            $     (2,465)
- --------------------------------------------------------------------------------
(Provision for) reversal of bad debt
     expense                                     (162)                     512
Net write-offs                                     47                      328
- --------------------------------------------------------------------------------

Ending balance                          $      (1,673)            $     (1,625)
================================================================================

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)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Raw materials                           $      22,174             $     23,269
Work-in-process                                 4,345                    2,917
Finished goods                                 25,481                   23,366
- --------------------------------------------------------------------------------


Total inventories valued at FIFO               52,000                   49,552
Adjustments of certain inventories to LIFO          0                        0
- --------------------------------------------------------------------------------
                                        $      52,000             $     49,552

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

5.  Accounts Payable

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


(dollars in thousands)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Accounts payable-trade                  $      14,933             $     14,389
Accounts payable-capital expenditures           2,857                    5,485
- --------------------------------------------------------------------------------
                                        $      17,790             $     19,874

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


6.  Accrued Expenses

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


(dollars in thousands)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Compensation, commissions and related
   benefits                             $       7,430             $      9,683
Interest                                        1,506                      763
Other                                           3,965                    3,625
- --------------------------------------------------------------------------------
                                        $      12,901             $     14,071

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

7.  Long-Term Debt

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


(dollars in thousands)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Unsecured term notes                     $     49,975             $     75,000
Canadian government loan                        1,088                    1,500

- --------------------------------------------------------------------------------
                                               51,063                   76,500
Less current maturities                          (544)                    (500)
- --------------------------------------------------------------------------------
                                         $     50,519             $     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 February 1, 2004, there were $168,000 in outstanding  letters of credit in
support  of  inventory  purchases  and  no  borrowings   outstanding  under  the
agreement. The credit facility expires in August 2004.

     During the third  quarter of fiscal  2004,  the  company  elected to make a
$25.0  million  prepayment  on the  unsecured  term  notes.  As a result of this
prepayment,  the company  incurred a consent fee and prepayment  premium of $1.3
million,  additional debt issue cost  amortization of $144,000 and approximately
$202,000 in other professional fees. The remaining  principal balance is payable
over an average  remaining term of five years beginning March 2006 through 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 February 1, 2004, 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 - $0;  2005 -  $544,000;  2006  -  $8,079,000;  2007 -
$7,535,000; and 2008 - $19,835,000.


8. Cash Flow Information

        Payments for interest and income taxes follow:
                                                  Nine months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Interest                                $       3,835            $       3,954
Income tax refunds                               (362)                  (1,746)
- --------------------------------------------------------------------------------

The  non-cash  portion of capital  expenditures  representing  vendor  financing
totaled $331,000 and $3.7 million for the nine months ended February 1, 2004 and
January 26, 2003, respectively.
================================================================================

9. Restructuring and Asset Impairment Charges

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


(dollars in thousands)                 February 1, 2004          April 27, 2003
- --------------------------------------------------------------------------------

Fiscal 2003 CDF                         $       5,833            $       6,989
Wet Printed Flock                                 486                      543
Fiscal 2001 CDF                                    34                      211
- --------------------------------------------------------------------------------

                                        $       6,353             $      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 February 1, 2004,  assets  classified  as held for sale  consisted of
machinery  and  equipment  with a value of  $166,000  and are  included in other
assets.  Management is actively  marketing  these assets and  anticipates  their
successful disposal.

       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                      (354)            (802)          (1,156)
- --------------------------------------------------------------------------------
Balance, February 1, 2004            $    390         $  5,443          $ 5,833

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

        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 February 1, 2004,  assets  classified  as held for sale,  including a
building,  machinery  and  equipment of $170,000  are included in other  assets.
Management is actively  marketing these assets and anticipates  their successful
disposal.



        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               (58)             (57)
- --------------------------------------------------------------------------------

  Balance, February 1, 2004           $   97            $  389           $  486
- --------------------------------------------------------------------------------


     Fiscal 2001 CDF Restructuring

     During fiscal 2001 and continuing into fiscal 2002, the company undertook a
restructuring  plan in its  upholstery  fabrics  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 February 1, 2004, 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                    (33)             (144)           (177)
- --------------------------------------------------------------------------------

   Balance, February 1, 2004          $    2           $    32          $   34
- --------------------------------------------------------------------------------

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

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)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------
Net income                              $         752            $       1,667
Unrealized gain (loss) on foreign
 currency contracts, net of taxes:
    Unrealized  holding gains arising
     during the period                              0                       99
    Less:  reclassification adjustment
      for gains included in net income              0                      (85)
Unrealized gain (loss) on short-term investments:
    Add:  reclassification adjustment for losses
      included in net income                       57                        0
- --------------------------------------------------------------------------------
Net comprehensive income                $         809            $       1,681
- --------------------------------------------------------------------------------

                                                  Nine months ended
- --------------------------------------------------------------------------------
(dollars in thousands)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------
Net income (loss)                       $       3,487            $     (28,159)
Unrealized gain (loss) on foreign
  currency contracts, net of taxes:
    Unrealized holding gains arising
       during the period                            0                       49
    Less:  reclassification adjustment
   for gains included in net income                 0                      (6)
- --------------------------------------------------------------------------------
Net comprehensive income (loss)         $       3,487            $     (28,116)
- --------------------------------------------------------------------------------

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

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)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic              11,529                   11,485
Effect of dilutive stock options                  330                      229
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted            11,859                   11,714
- --------------------------------------------------------------------------------

     Options to purchase  247,625 shares and 456,875 shares of common stock were
not included in the computation of diluted income per share for the three months
ended February 1, 2004 and January 26, 2003, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.


                                                           Nine months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic              11,522                   11,450
Effect of dilutive stock options                  242                        0
- --------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted            11,764                   11,450
- --------------------------------------------------------------------------------


     Options to purchase  392,606 shares and 357,625 shares of common stock were
not included in the  computation of diluted income per share for the nine months
ended February 1, 2004 and January 26, 2003, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

     For the nine months  ended  January 26,  2003  options to purchase  640,875
shares  were not  included  in the  computation  of  diluted  net loss per share
because the company incurred a net loss for the period.
================================================================================

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)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Net sales:
     Upholstery Fabrics                 $      51,447           $       55,995
     Mattress Ticking                          25,114                   23,497
- --------------------------------------------------------------------------------
                                        $      76,561           $       79,492
- --------------------------------------------------------------------------------

Gross profit:
     Upholstery Fabrics                 $       9,375           $        8,088
     Mattress Ticking                           5,093                    5,700
- --------------------------------------------------------------------------------
                                        $      14,468           $       13,788
- --------------------------------------------------------------------------------


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

                                                      Nine months ended
- --------------------------------------------------------------------------------

(dollars in thousands)                 February 1, 2004        January 26, 2003
- --------------------------------------------------------------------------------

Net sales:
     Upholstery Fabrics                 $     153,846           $      174,452
     Mattress Ticking                          79,122                   74,788
- --------------------------------------------------------------------------------
                                        $     232,968           $      249,240
- --------------------------------------------------------------------------------

Gross profit:
     Upholstery Fabrics                 $      25,191           $       23,738
     Mattress Ticking                          17,494                   17,647
- --------------------------------------------------------------------------------
                                        $      42,685           $       41,385
- --------------------------------------------------------------------------------

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

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

(dollars in thousands)                 February 1, 2004          pril 27, 2003
- --------------------------------------------------------------------------------

     Upholstery Fabrics                 $     114,497           $      124,889
     Mattress Ticking                          53,934                   51,124
- --------------------------------------------------------------------------------
                                              168,431                  176,013

    Non-identifiable assets:
      Cash  and cash equivalents                8,932                   14,355
      Short-term investments                        0                   10,043
      Deferred income taxes                    12,303                   12,303
      Other current assets                      2,610                    3,204
      Other assets                              1,577                    2,235
- --------------------------------------------------------------------------------
      Total assets                      $     193,853           $      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 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  commercial
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 commercial 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  table  sets  forth  the  company's  sales  and  gross  profit by
segment/division  for the  three  and nine  months  ended  February  1, 2004 and
January 26, 2003.

                                   CULP, INC.
                    SALES / GROSS PROFIT BY SEGMENT/DIVISION
    FOR THE THREE AND NINE MONTHS ENDED FEBRUARY 1, 2004 AND JANUARY 26, 2003

                             (Amounts in thousands)


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

                                                            Amounts                         Percent of Total Sales
                                                     ----------------------             -------------------------------
                                                     February 1,  January 26,  % Over     February 1,    January 26,
Segment/Division Sales (1)                             2004          2003      (Under)       2004           2003
- ---------------------------------------------------  ----------  ----------  ---------  --------------- ---------------
                                                                                             
Upholstery Fabrics
    Culp Decorative Fabrics                        $    29,173      31,798    (8.3)%          38.1 %          40.0 %
    Culp Velvets/Prints                                 21,769      22,841    (4.7)%          28.4 %          28.7 %
    Culp Yarn                                              505       1,356   (62.8)%           0.7 %           1.7 %
                                                     ----------  ----------  ---------  --------------- ---------------
                                                        51,447      55,995    (8.1)%          67.2 %          70.4 %
Mattress Ticking
     Culp Home Fashions                                 25,114      23,497     6.9 %          32.8 %          29.6 %
                                                     ----------  ----------  ---------  --------------- ---------------

                                                   $    76,561      79,492    (3.7)%         100.0 %         100.0 %
                                                     ==========  ==========  =========  =============== ===============



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

Upholstery Fabrics (2)                             $     9,375       8,088    15.9 %          18.2 %          14.4 %
Mattress Ticking                                         5,093       5,700   (10.6)%          20.3 %          24.3 %
                                                     ----------  ----------  ---------  --------------- ---------------

Gross profit                                       $    14,468      13,788     4.9 %          18.9 %          17.3 %
                                                     ==========  ==========  =========  =============== ===============


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

                                                            Amounts                         Percent of Total Sales
                                                     ----------------------             -------------------------------
                                                     February 1,  January 26,  % Over     February 1,    January 26,
Segment/Division Sales (1)                             2004          2003      (Under)       2004           2003
- ---------------------------------------------------  ----------  ----------  ---------  --------------- ---------------
Upholstery Fabrics
    Culp Decorative Fabrics                        $    88,002     100,473   (12.4)%          37.8 %          40.3 %
    Culp Velvets/Prints                                 62,093      69,277   (10.4)%          26.7 %          27.8 %
    Culp Yarn                                            3,751       4,702   (20.2)%           1.6 %           1.9 %
                                                     ----------  ----------  ---------  --------------- ---------------
                                                       153,846     174,452   (11.8)%          66.0 %          70.0 %
Mattress Ticking
     Culp Home Fashions                                 79,122      74,788     5.8 %          34.0 %          30.0 %
                                                     ----------  ----------  ---------  --------------- ---------------

                                                   $   232,968     249,240    (6.5)%         100.0 %         100.0 %
                                                     ==========  ==========  =========  =============== ===============



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

Upholstery Fabrics (2)                             $    25,191      23,738     6.1 %          16.4 %          13.6 %
Mattress Ticking                                        17,494      17,647    (0.9)%          22.1 %          23.6 %
                                                     ----------  ----------  ---------  --------------- ---------------

Gross profit                                       $    42,685      41,385     3.1 %          18.3 %          16.6 %
                                                     ==========  ==========  =========  =============== ===============

(1) International Sales and portion of total sales is: Q3 - $8.5 million FY04 (11.1%) & $8.2 million
    FY03 (10.3%);  YTD - $26.1 million FY04 (11.2%) & $29.8 million FY03 (12.0%)
(2) Gross profit includes $751,000 and $1.9 million of restructuring related charges from the shut down of the
    Chattanooga operation  for the three and nine month period of fiscal  2003, respectively.









Three and Nine Months ended February 1, 2004 compared with Three and Nine Months
ended January 26, 2003

     For the third  quarter of fiscal 2004,  net sales  decreased  3.7% to $76.6
million;  and the company  reported net income of  $752,000,  or $0.06 per share
diluted,  compared with net income of $1.7 million,  or $0.14 per share diluted,
in the third quarter of fiscal 2003. The current  quarter results include a $1.7
million  charge,  or $0.10 per share  diluted,  associated  with a $25.0 million
prepayment  of the  company's  $75  million of  outstanding  senior  notes.  The
financial  results for the third  quarter of fiscal 2003 included  $397,000,  or
$.02 per share diluted, in restructuring and related charges.

For the first  nine  months of fiscal  2004,  net sales  decreased  6.5% to $233
million; and the company reported net income of $3.5 million, or $0.30 per share
diluted,  compared with a loss before the cumulative effect of accounting change
of $4.0 million, or $0.35 per share diluted,  for the same period last year. The
financial  results  for the first nine  months of fiscal  2004  include the $1.7
million prepayment charge ($0.10 per share diluted)  described above.  Including
the cumulative effect of accounting  change, the company reported a net loss for
the first nine months of fiscal 2003 of $28.2  million,  or $2.46 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. Additionally,
the financial  results for the first nine months of fiscal 2003  included  $14.9
million in  restructuring  and related  charges.  As reflected in the  financial
statements for fiscal 2003,  restructuring  and related charges were recorded as
$13.0 million in the line item "restructuring expense" and $1.9 million in "cost
of  sales,"  reducing  net  income by $9.1  million,  net of taxes (or $0.80 per
share).  Year-to-date  results for fiscal 2004  include 40 weeks versus 39 weeks
for the same period of fiscal 2003.


Upholstery Fabrics Segment

     Net Sales --  Upholstery  fabric sales for the third quarter of fiscal 2004
decreased 8.1% to $51.4 million  compared with the third quarter of fiscal 2003,
primarily  reflecting a decline in orders in the Culp  Decorative  Fabrics (CDF)
division,  which  management  believes  is  related  to an  increasing  consumer
preference for leather and competition from imported fabrics,  including cut and
sewn kits. Although the 8.1% decline is higher than the 4.3% decline experienced
during the previous  quarter,  this  quarterly  sales  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.

Upholstery  fabric yards sold during the third quarter were 11.8 million  versus
13.2 million in the third  quarter of fiscal  2003, a decline of 10.6%.  Average
selling  price was $4.28 for the third  quarter  compared with $4.11 in the same
quarter of last year,  an  increase of 4.1%,  due  primarily  to higher  average
selling prices in the CDF division.

With the company's offshore sourcing efforts,  including the China platform, the
company is increasing significantly sales of upholstery fabric products produced
outside of the company's U.S.  manufacturing  plants. These sales, which include
microdenier suedes,  accounted for approximately 8.5% of upholstery fabric sales
for the third quarter of fiscal 2004, almost double the percentage from the year
earlier quarter.

Year-to-date upholstery fabric sales decreased 11.8% to $153.8,  reflecting weak
consumer  demand for  furniture  earlier  in the fiscal  year,  an  increase  in
consumer  demand for leather  furniture  and an increase in imported  upholstery
fabrics, both in piece goods and cut and sewn kits.  Year-to-date yards sold for
the upholstery fabrics segment were 35.7 million versus 41.7 million in the same
period last year. The year-to-date average selling price was $4.18 compared with
$4.06 in the same period last year.

     Gross Profit -- Gross profit for the third  quarter of fiscal 2004 was $9.4
million,  or 18.2%,  versus $8.1 million, or 14.4%, for the same quarter of last
year. For the first nine months of fiscal 2004,  upholstery fabrics gross profit
was $25.2 million,  or 16.4%  compared with $23.7 million,  or 13.6% in the same
period last year.  Restructuring  related  charges of $751,000  and $1.9 million
were  included  in gross  profit for the third  quarter and first nine months of
fiscal 2003, respectively. The increase in gross profit and margins for both the
quarter  and  year-to-date  results  primarily  reflects  significant  gains  in
manufacturing operating efficiencies within the CDF division.

     China  Operations  -- The  start up of the  company's  China  operation  is
generally  proceeding in accordance with previously  announced plans. During the
third quarter, the company completed the installation of manufacturing equipment
and began running some production trials. During the fourth quarter, the company
expects to begin incoming fabric  inspection and testing,  and to start shipping
fabric to customers.  Limited finishing operations are also 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 third  quarter of fiscal 2004
increased 6.9% to $25.1  million,  due to better  industry  demand and continued
gains  with key  customers.  The 5.8%  fiscal  year to date  sales  gain in this
segment is  especially  noteworthy  because it has  occurred  during the bedding
industry's ongoing  transition to selling  predominantly  one-sided  mattresses,
which utilize about one-third less mattress  ticking.  This transition at retail
began in late  calendar  year 2002 and is  expected to  continue  through  early
calendar year 2005.

Mattress  ticking  yards sold during the third  quarter of fiscal 2004 were 10.0
million  compared  with 9.0 million  yards in the third quarter of last year, an
increase of 11.1%.  The average  selling price was $2.50 for the third  quarter,
compared with $2.59 in the same quarter last year.  Year-to-date yards sold were
31.5 million versus 29.8 million for the same period last year, a 5.7% increase.
The $2.50  average  selling  price for the first nine  months of fiscal 2004 was
unchanged from the same period last year.

The company  previously  announced  that it has entered into an  agreement  with
another  company to distribute  flame-resistant  fabrics to its customers in the
bedding industry. This product is designed to help bedding customers comply with
new  safety  standards,  especially  the State of  California's  new open  flame
mattress flammability standard, currently scheduled to go into effect January 1,
2005.

     Gross Profit -- For the third quarter of fiscal 2004, the mattress  ticking
segment  reported  gross  profit  dollars and margins of $5.1 million and 20.3%,
respectively,  compared  with $5.7 million and 24.3% for the same period of last
year. Year-to-date gross profit for mattress ticking was $17.5 million, or 22.1%
compared  with  17.6  million,  or 23.6% for the same  period  last  year.  This
reduction in gross profit for both the third  quarter and  year-to-date  was due
principally to a modest change in product mix toward lower margin fabrics.


Other Corporate Expenses

     Selling,  General and  Administrative  Expenses  -- SG&A  expenses of $10.3
million for the third quarter increased  approximately  $500,000,  or 4.9%, from
the prior year amount.  As a percent of net sales,  SG&A  expenses  increased to
13.4% from 12.3% the previous  year.  This  increase over the prior year was due
primarily  to a  $435,000  credit to bad debt  expense  in the third  quarter of
fiscal  2003  resulting  from a net  reduction  in the  allowance  for  doubtful
accounts, due to a decrease in past due receivable balances. The company did not
have any bad debt expense or credit to bad debt expense in the third  quarter of
fiscal 2004.

SG&A expenses for the first nine months of fiscal 2004  increased  4.6% to $31.1
million, due primarily to higher professional fees and higher bad debt expense.

     Interest  Expense(Income)  - Interest expense totaled $1.5 million and $4.5
million  for  the  third   quarter  and  first  nine  months  of  fiscal   2004,
respectively,  compared  with $1.7  million and $5.2  million for the prior year
comparable periods. The decrease in interest expense during the periods resulted
from lower  borrowings  outstanding.  Interest income decreased to $113,000 from
$143,000 the  previous  year due to lower  interest  rates earned in fiscal 2004
compared with the previous year.


     Early  Extinguishment  of Debt - See  "Financing  Arrangements"  discussion
below.


     Income Taxes -- The  effective  tax rate (taxes as a  percentage  of pretax
income  (loss)) for the first nine months of fiscal 2004 was 33.0% compared with
41.2% for the first nine  months of fiscal  2003.  The higher rate for the prior
period reflects the increased tax benefits  related to the company's loss in the
U.S. resulting from the restructuring charges recorded in the fiscal 2003 second
quarter.  The lower rate for fiscal  2004 also  reflects  the  benefit  from the
company's  decrease in estimated tax accruals  during the third  quarter,  which
reduced the annual  effective rate from 37.0% to 33.0%,  and increased  earnings
for the quarter and year-to-date by $208,000, or $0.02 per diluted share.


Liquidity and Capital Resources

     Liquidity  - The  company's  sources  of  liquidity  include  cash and cash
equivalents, cash flow from operations and amounts available under its revolving
credit line.  These sources have been  adequate for  day-to-day  operations  and
capital expenditures. The company expects these sources of liquidity to continue
to be adequate  for the  foreseeable  future.  Cash and cash  equivalents  as of
February 1, 2004  decreased  to $8.9  million  from $24.4  million at the end of
fiscal 2003, reflecting free cash flow of $9.9 million for the first nine months
of fiscal  2004,  a $.4  million  repayment  of the term loan with the  Canadian
government  and the $25.0  million  prepayment  of the  company's  $75.0 million
outstanding  senior notes (see additional  discussion of free cash flow and debt
below).

Accounts receivable as of February 1, 2004 decreased 12.8% from the year-earlier
level, principally due to lower sales and an increase in the number of customers
taking the cash  discount  for shorter  payment  terms.  Days sales  outstanding
totaled 31 days at February 1, 2004, compared with 34 days at the same time last
fiscal year. Inventories at the close of the third quarter decreased 2.9% from a
year ago.  Inventory  turns for the third  quarter  were 4.7  versus 4.8 for the
year-earlier   period.   Operating   working  capital   (comprised  of  accounts
receivable,  inventories  and  trade  accounts  payable)  was $62.5  million  at
February 1, 2004, down from $64.1 million a year ago.

     Financing  Arrangements  -- During the third  quarter of fiscal  2004,  the
company made a $25.0  million  prepayment  on its $75.0  million of  outstanding
senior notes. As part of the transaction, the company negotiated a five percent,
or  $1.25  million,  premium  to be paid to the  current  note  holders  for the
prepayment  of this  principal  amount.  This premium  amount,  along with other
related  transaction costs,  resulted in a charge of $1.7 million,  or $0.10 per
share, in the third quarter of fiscal 2004. As a result of this prepayment,  the
company will realize annualized savings of approximately $1.7 million,  or $0.09
per  share,  in net  interest  expense  in each of the  next  two  years,  and a
declining  amount over the reminder of the notes' term until 2010.  In addition,
the company's  long-term  debt to capital ratio  improved to 33.9% compared with
51.1% for the same  period  last year.  During the past three and one half years
the  company  has  generated  sufficient  cash  flow from  operations  to reduce
long-term debt by $86.0 million, or 62.0%.

The  company's  remaining  $51.1  million in long-term  debt is unsecured and is
comprised of $50 million in outstanding senior notes, with a fixed interest rate
of 7.76%, and a $1.1 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 was  outstanding  at February 1, 2004. The bank
agreement  expires in August 2004. The first scheduled  principal payment on the
$50 million  senior notes is due March 2006 in the amount of $7.5  million.  The
Canadian  government  loan is  repaid in annual  installments  of  approximately
$500,000 per year. The company was in compliance with all financial covenants in
its loan agreements as of February 1, 2004.

     Capital  Expenditures  -- Capital  spending  for the first  nine  months of
fiscal 2004 was $4.2 million. Depreciation is estimated at $14.0 million for the
full fiscal year,  which is unchanged  from the previous  year. For fiscal 2004,
the company expects capital  expenditures to be approximately  $7.0 million,  of
which  approximately  $3.5 million is related to the company's China operations.
The  China   investment   includes   manufacturing   equipment   and   leasehold
improvements.  For fiscal 2005, the company anticipates capital  expenditures to
be approximately $8.0 million,  of which approximately $4.4 million will be used
for the purchase and up fit of an office  building to be used for the  company's
corporate offices and showrooms (see discussion below).

The company's board of directors recently approved the purchase and up fit of an
approximately  55,000  square foot building in High Point,  North  Carolina that
will  serve as the  company's  new  corporate  offices  and as new space for the
company's showrooms.  This purchase will involve about one-half of the company's
capital  expenditure  budget for fiscal  2005 and will  result in the  company's
headquarters  and showroom  space being in the same facility for the first time.
The move to the new space is expected to occur  during the late summer and early
fall of 2004,  at which  time the  company  will  vacate  leased  space  that it
currently  occupies in downtown High Point.  In connection  with vacating  these
leased premises,  the company expects to take a charge related  primarily to the
remaining  lease  obligations  of  approximately  $600,000,  or $0.03 per share,
during the second  quarter of fiscal 2005.  On an ongoing  basis,  however,  the
company will avoid lease  expenses of  approximately  $750,000 per year that are
currently  being paid for rent and related  expenses  on its present  office and
showroom  space.  The  company  expects  the annual  operating  costs of the new
building to be  significantly  lower than the lease and related costs associated
with the leased facilities.

     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 and cash equivalents.  Free cash flow was $9.9
million for the first nine months of fiscal 2004,  compared  with $17.9  million
for the same period last year.  This decrease is primarily due to less cash flow
generated from working capital.  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 reflected
in each of the previous three years.  In addition,  the company will have higher
payments on  vendor-financed  capital  expenditures ($3.7 million in fiscal 2004
compared with $1.3 million in fiscal 2003).

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

- --------------------------------------------------------------------------------
     (dollars in thousands)                   Nine months ended
- --------------------------------------------------------------------------------
                                           February 1, 2004    January 26, 2003
- --------------------------------------------------------------------------------
    Net cash provided by operating activities    $16,782             $23,864
       Minus: Capital expenditures                (4,097)             (5,224)
       Minus: Payments on vendor-financed
              capital expenditures                (2,772)               (778)

- --------------------------------------------------------------------------------
        Free Cash flow                            $9,913             $17,862

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


Business Outlook

     While the home furnishings retail environment appears to be improving,  the
company expects that fourth quarter  consolidated  sales will decrease  slightly
from the same quarter of last year.  Mattress ticking segment sales are expected
to continue to increase  in the fourth  quarter at a  significantly  higher rate
than the 6.9% growth in the third quarter.  Upholstery  fabric segment sales are
expected to decline from the same quarter of last year at about the same rate of
8.1%  experienced  in the third  quarter,  due primarily to softness in incoming
orders for CDF. With these sales  expectations and the current industry outlook,
the  company  expects  to report  net  income in the range of $0.31 to $0.35 per
diluted share, with actual results primarily  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 nine 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 February 1, 2004 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 reasonably  foreseeable
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 February 1,
2004 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 February 1,
2004, and the Chief Executive Officer and Chief Financial Officer have concluded
that  the  company's   disclosure  controls  and  procedures  are  adequate  and
effective.  In  addition,  no  change in the  company's  internal  control  over
financial reporting has occurred during, or subsequent to, the period covered by
this report that has materially affected,  or is reasonably likely to materially
affect, the company's internal control over financial reporting.



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

Item 6.   Exhibits and Reports on Form 8-K

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

3(i)      Articles  of  Incorporation  of  the  company,   as  amended,   were
          filed as Exhibit  3(i) to the  company's  Form 10-Q for the  quarter
          ended  July  28,  2002,   filed   September   11,   2002,   and  are
          incorporated herein by reference.

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

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  November  12,  2003,  included  under  Item 7,  Financial
     Statements and Exhibits,  the notice to Culp, Inc.  Directors and Executive
     Officers,  dated November 12, 2003, and under Item 11, a description of the
     company's  notice  of  blackout  period  for  its  Culp,  Inc.   Employees'
     Retirement  Builder  Plan  because  the Plan  will be  changing  investment
     options and recordkeeper providers.

     Form 8-K dated  November  24,  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 November 2, 2003.

     Form 8-K dated  January 29, 2004,  included  under Item 9,  Regulation  FD,
     the company's press release to disclose a $25.0  million  prepayment on the
     company's $75.0 million of outstanding senior notes.




SIGNATURE

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

                                    CULP, INC.
                                    (Registrant)


Date:   March 17, 2004          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)