UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-K

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

                      For the fiscal year ended May 2, 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)

           Securities registered pursuant to Section 12(b) of the Act:


            Title of Each Class               Name of Each Exchange
            -------------------               On Which Registered
                                              -------------------

    Common Stock, par value $.05/ Share      New York Stock Exchange
     Rights for Purchase of Series A         New York Stock Exchange
     Participating Preferred Shares

        Securities registered pursuant to Section 12(g) of the Act: None

     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 if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). YES X NO __

     As of May 2, 2004,  11,546,634 shares of common stock were outstanding.  As
of October 31,  2003,  the  aggregate  market  value of the voting stock held by
non-affiliates  of the  registrant  on that date was $  92,192,708  based on the
closing  sales  price of such  stock as  quoted on the New York  Stock  Exchange
(NYSE),  assuming,  for purposes of this report, that all executive officers and
directors of the registrant are affiliates.


                       DOCUMENTS INCORPORATED BY REFERENCE


Portions of the company's Proxy Statement to be filed pursuant to Regulation 14A
of the Securities and Exchange  Commission in connection with its Annual Meeting
of Shareholders  to be held on September 21, 2004 are  incorporated by reference
into Part III.



                                  CULP, INC.
                               FORM 10-K REPORT
                               TABLE OF CONTENTS

Item No.                                                                  Page
- -------                              PART I                               ----

1.    Business
         Overview............................................................4
         Segments............................................................5
         Capital Expenditures................................................6
         Overview of Industry and Markets....................................7
         Overview of Bedding Furniture Industry..............................7
         Overview of Residential Furniture Industry..........................8
         Overview of Commercial Furniture Industry..........................10
         Products...........................................................10
         Manufacturing......................................................11
         Product Design and Styling.........................................12
         Distribution.......................................................12
         Sources and Availability of Raw Materials..........................13
         Seasonality........................................................13
         Competition........................................................13
         Technology.........................................................14
         Environmental and Other Regulations................................14
         Employees..........................................................15
         Customers and Sales................................................15
         Net Sales by Geographic Area.......................................16
         Backlog............................................................16

2.    Properties............................................................17

3.    Legal Proceedings.....................................................18

4.    Submission of Matters to a Vote of Security Holders...................18


                                    PART II

5.    Market for the Registrant's Common Equity
        and Related Stockholder Matters.....................................18

6.    Selected Financial Data...............................................19

7.    Management's Discussion and Analysis of
        Financial Condition and Results of Operations.......................20

7A.   Quantitative and Qualitative Disclosures
        About Market Risk...................................................30



8.    Consolidated Financial Statements and Supplementary Data..............32

9.    Changes in and Disagreements with Accountants
        on Accounting and Financial Disclosure..............................60

9A.   Controls and Procedures...............................................60

                                       PART III

10.   Directors and Executive Officers of the
        Registrant..........................................................60

11.   Executive Compensation................................................60

12.   Security Ownership of Certain
        Beneficial Owners and Management....................................60

13.   Certain Relationships and Related
        Transactions........................................................60

14.   Principal Accountant Fees and Services................................61

                                    PART IV

15.   Exhibits, Financial Statement Schedules
        and Reports on Form 8-K.............................................61

      Documents filed as part of this report................................61

      Exhibits..............................................................62

      Reports on Form 8-K...................................................65

      Financial Statement Schedules.........................................65

      Signatures ...........................................................66

      Exhibit Index.........................................................67




           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

Parts  I  and  II  of  this  report  contain   statements  that  may  be  deemed
"forward-looking  statements" within the meaning of the federal securities laws,
including the Private  Securities  Litigation Reform Act of 1995 (Section 27A of
the Securities Act of 1933 and Section 27A of the Securities and Exchange Act of
1934).  Such  statements  are  inherently  subject  to risks and  uncertainties.
Further, forward looking statements are intended to speak only as of the date on
which they are made.  Forward-looking  statements  are  statements  that include
projections, expectations or beliefs about future events or results or otherwise
are not statements of historical  fact. Such statements are often but not always
characterized  by  qualifying  words such as  "expect,"  "believe,"  "estimate,"
"plan" and "project" and their  derivatives,  and include but are not limited to
statements about  expectations  for the company's future  operations or success,
sales, gross profit margins,  SG&A or other expenses,  and earnings,  as well as
any  statements   regarding   future  economic  or  industry  trends  or  future
developments.  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 other periodic reports
filed with the Securities and Exchange Commission.



                                        PART I

                                   ITEM 1. BUSINESS

Overview

Culp, Inc., which we sometimes refer to as the company, manufactures and markets
mattress fabrics (known as mattress ticking and used for covering mattresses and
box  springs)  and  upholstery  fabrics  primarily  for  use  in  the  furniture
(residential and  commercial).  The company's  executive  offices are located in
High  Point,  North  Carolina.  The company was  organized  as a North  Carolina
corporation  in 1972 and made its initial public  offering in 1983.  Since 1997,
the company has been listed on the New York Stock  Exchange and traded under the
symbol "CFI."

Management  believes  that Culp is one of the two largest  producers of mattress
fabrics in North America as measured by total sales and one of the three largest
marketers of furniture  upholstery  fabrics in North America,  again measured by
total sales.  The company's  fabrics are used  principally  in the production of
residential  and commercial  furniture and bedding  products,  including  sofas,
recliners,  chairs,  loveseats,  sectionals,  sofa-beds,  office seating,  panel
systems and mattress sets. Culp markets one of the broadest product lines in its
industry, with a wide range of fabric constructions,  patterns, colors, textures
and finishes.  This breadth is made possible by Culp's  extensive  manufacturing
capabilities,  which  include a  variety  of  weaving,  printing  and  finishing
operations and the ability to produce  various yarns and unfinished base fabrics
(known as greige  goods) used in its  products.  Although  most of the company's
competitors  emphasize  one  particular  type of fabric,  Culp competes in every
major category except leather.  Culp's  extensive staff of designers and support
personnel  utilize  computer aided design (CAD) systems to develop the company's
own patterns and styles. Although Culp markets fabrics at most price levels, the
company  has  emphasized  fabrics  that have a broad  appeal in the  "good"  and
"better" price categories of furniture and bedding.

Culp  markets  its  products  worldwide,  with  sales  to  customers  in over 50
countries. Total net sales were $318.1 million in fiscal 2004, and the company's
international  sales  totaled $35.3  million  during  fiscal 2004.  Shipments to
U.S.-based  customers  continue  to  account  for most of the  company's  sales.
International  sales  accounted for 11% of net sales for fiscal 2004 compared to
12% of net sales in fiscal 2003.

Culp has eleven (11) active manufacturing  facilities,  with a combined total of
approximately  2.0 million square feet, which are located in North Carolina (7),
South Carolina (2),  Quebec,  Canada (1) and Shanghai,  China (1). The company's
distribution  system is designed to offer customers fast,  responsive  delivery.
Products are shipped  directly to  customers  from the  company's  manufacturing
facilities, as well as from three regional distribution facilities strategically
located in High Point,  North  Carolina,  Los Angeles,  California,  and Tupelo,
Mississippi,   which  are  areas  with  a  high   concentration   of   furniture
manufacturing.

Culp  maintains an Internet  website at  www.culpinc.com.  The company will make
this  annual  report,  in  addition  to its other  annual  reports on Form 10-K,
quarterly  reports on Form 10-Q,  current  reports on Form 8-K and amendments to
these  reports,  available  free  of  charge  on its  Internet  site  as soon as
reasonably  practicable  after such  material is  electronically  filed with, or
furnished to, the Securities and Exchange  Commission.  Information  included on
the company's website is not incorporated by reference into this annual report.

Segments

The company's  operating  segments are mattress fabrics and upholstery  fabrics,
with related  divisions  organized  within those  segments.  The division within
mattress fabrics is Culp Home Fashions.  The divisions within upholstery fabrics
are  Culp  Decorative   Fabrics  (including  the  company's  yarn  manufacturing
facilities  and the operation  located in China) and Culp  Velvets/Prints.  Each
division is accorded  considerable  autonomy and is  responsible  for designing,
manufacturing and marketing its respective product lines.  Significant synergies
exist among the  divisions,  including the sharing of common raw materials  made
internally,  such as polypropylene yarns, certain dyed and spun yarns and greige
goods. Products manufactured at one division's facility are commonly transferred
to another division's facility for additional  value-added processing steps. The
following  table  sets  forth  certain  information  for  each of the  company's
segments/divisions.



                               Culp's Segments/Divisions
                               -------------------------



                                                FISCAL 2004      PRODUCT LINES
                                                 NET SALES      (BASE CLOTH, IF
      SEGMENT          DIVISION                 (in millions)     APPLICABLE)
      -------          --------                 -------------     -----------
                                                        
Mattress Fabrics     Culp Home Fashions          $  106.3        Woven and damask jacquards
                                                                  Pigment prints(jacquard,
                                                                  knit, sheeting, non-woven)
                                                                  Knitted ticking

Upholstery Fabrics   Culp Decorative Fabrics (1) $  124.3        Woven jacquards
                                                                 Woven dobbies

                     Culp Velvets/Prints         $   87.5        Heat-transfer prints
                                                                  (jacquard, flock)
                                                                  Woven velvets
                                                                  Tufted  velvets
                                                                  (woven polyester)
                                                                  Suede fabrics










(1) Includes the  company's  yarn  manufacturing  operations  and the  operation
located in China


Culp Home  Fashions.  Culp Home  Fashions  markets  mattress  ticking to bedding
manufacturers.    These   fabrics   encompass   woven   jacquard   ticking   and
pigment-printed ticking on a variety of base fabrics,  including jacquard, knit,
poly/cotton  sheeting and non-woven  materials.  Additionally,  the division has
begun to source  knitted  ticking from an outside  supplier.  Culp Home Fashions
blends its finishing  capabilities  with its access to a variety of base fabrics
to offer innovative designs to bedding manufacturers for mattress products. Culp
Home  Fashions'  manufacturing  facilities  are  located  in  Stokesdale,  North
Carolina and St. Jerome, Quebec, Canada.


Culp  Decorative  Fabrics.  Culp  Decorative  Fabrics  manufactures  and markets
jacquard and dobby woven fabrics used primarily for  residential  and commercial
furniture.  For a  description  of the  characteristics  of these  fabrics,  see
"Products" below. Culp Decorative Fabrics' manufacturing  facilities are located
in Burlington and Graham,  North Carolina,  and Pageland,  South  Carolina.  The
designs  marketed by Culp Decorative  Fabrics range from intricate,  complicated
patterns such as floral and abstract designs to more simple patterns  associated
with casual living styles.  During 2003, the company carried out a restructuring
plan,  within this  division,  designed to increase  efficiencies  and eliminate
cost. The company  consolidated the operations from its  Chattanooga,  Tennessee
facility into the other Culp Decorative Fabrics manufacturing facilities,  which
resulted in the closure of the  Chattanooga  operation  during fiscal 2003 (note
additional discussion of restructuring activity in the "Management's  Discussion
and Analysis of Financial Condition and Results of Operations").

Culp Decorative  Fabrics is vertically  integrated,  complementing its extensive
weaving  capabilities with the ability to extrude,  dye and texturize yarn. Culp
Decorative  Fabrics  includes the company's yarn  facilities,  where the company
manufactures  and markets a variety of pre-dyed spun yarns,  including  WrapSpun
(TM),  open-end spun and chenille yarns. The company operates yarn manufacturing
facilities in Shelby, Cherryville,  and Lincolnton,  North Carolina. Most of the
production  is used  internally  by  Culp  Decorative  Fabrics  and  other  Culp
divisions.  The  external  sales,  which  totaled  approximately  $4.8  million,
representing less than 2.0% of the company's consolidated sales for fiscal 2004,
are  directed   primarily  to  the  upholstery   fabric   market.   Culp's  yarn
manufacturing  operations  provide Culp more control over its supply of spun and
chenille yarns and complements the company's emphasis on developing new designs.

In March of 2003,  the company  announced a strategic  marketing  initiative  to
establish manufacturing and distribution operations in China. The strategy is to
link  the  company's  strong  customer   relationships,   design  expertise  and
production  technology with low-cost fabric  manufacturers  in China in order to
deliver enhanced value to its customers  throughout the world. During the fourth
quarter of fiscal 2004, the company began incoming fabric inspection and testing
at its facility in China,  and started  shipping  fabric to customers  from that
location.  Finishing  operations  in China also  began in the fourth  quarter of
fiscal 2004.


Culp Velvets/Prints.  Culp Velvets/Prints manufactures and markets a broad range
of printed and velvet fabrics.  These include  heat-transfer  prints on jacquard
and flock base fabrics,  woven velvets and tufted velvets.  For a description of
the characteristics of these fabrics, see "Products" below. These fabrics, which
are  manufactured  at Burlington,  North Carolina and Anderson,  South Carolina,
typically offer manufacturers richly colored patterns and textured surfaces.  In
addition,  with the company's offshore sourcing efforts,  Culp Velvets/Prints is
experiencing  higher sales of upholstery fabric products produced outside of the
company's U.S.  manufacturing plants. These sales include microdenier suedes and
other sourced products to meet consumer preferences.


Capital Expenditures

The company  spent  approximately  $6.7 million in capital  expenditures  during
fiscal 2004,  compared with $12.2  million  spent in fiscal 2003.  Approximately
$3.0 million of amount spent in fiscal 2004 represents  manufacturing  equipment
and  leasehold  improvements  for the China  operation.  For  fiscal  2005,  the
company's capital expenditure budget is $9.0 million.

The  company's  board of  directors  has  approved the purchase  and upfit 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  approximately $5.7 million of
the company's $9.0 million 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 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 current facilities.

Overview of Industry and Markets

Culp markets  products  worldwide to an array of  manufacturers  that operate in
three principal  markets and several  specialty  markets.  The mattress  fabrics
segment  supplies the bedding  industry.  This market includes  mattress sets as
well as "top of the bed"  (comforters and  bedspreads).  The upholstery  fabrics
segment supplies the residential furniture industry and the commercial furniture
industry,  in addition to smaller specialty markets.  The residential  furniture
market includes upholstered furniture sold to consumers. Products include sofas,
sleep sofas,  chairs,  motion/recliners,  sectionals  and  occasional  furniture
items.  Commercial  furniture  includes  upholstered  office seating and modular
office  systems sold primarily for use in offices  (including  home offices) and
other institutional settings.  Specialty markets supplied by the company include
juvenile furniture (baby car seats and other baby items), hospitality (furniture
used  in  hotels  and  other   lodging   establishments),   outdoor   furniture,
recreational  vehicle  seating,  automotive  aftermarket  (slip-on seat covers),
retail  fabric  stores and specialty  yarn.  Sales to specialty  markets did not
constitute a material part of the company's revenues in fiscal 2003 or 2004. The
major markets into which the company sells products are described below.

Overview of Bedding Industry

According to the  International  Sleep Products  Association  (ISPA),  the U. S.
wholesale  bedding industry  accounted for an estimated $5.0 billion in sales in
2003,  a 5.8%  increase  over  2002.  The  industry  is  comprised  of over  700
manufacturers, and in 2003 the largest four manufacturers, Sealy, Simmons, Serta
and Spring Air, accounted for $3.0 billion in wholesale  shipments,  or 58.7% of
the total shipments. The bedding industry has averaged approximately 6.0% annual
growth over the past twenty years,  with only one year experiencing a decline in
sales volume.  It has proven to be a stable and mature  industry,  and has grown
despite several  economic  downturns over the past twenty years.  This stability
and resistance to economic  downturns is due largely to  replacement  purchases,
which account for approximately 80% of bedding industry sales.

The bedding industry has faced limited  competition from imports,  due mainly to
1) short lead times demanded by mattress  retailers,  2) the limited inventories
carried by retailers, 3) the customized nature of each retailer's product lines,
4) high shipping cost, 5) the  relatively  low domestic  direct labor content in
mattresses and 6) strong brand recognition.

The company believes that several important  demographic  factors are helping to
support  the  bedding  industry.  In  particular,  the  growth  of the aging and
affluent  segment  of the  population  has a  profound  impact  on  the  bedding
industry.  The  increasing  size of homes and  increase  in the number of second
homes also play major roles in the demand for bedding in the United  States.  In
recent  years,  there has been an increase in consumer  awareness  of the health
benefits of sleep,  driven by advertising by bedding  manufacturers  and studies
conducted by the Better Sleep  Council.  These trends have not only driven total
unit  increases,  they have also been a factor in the size of  mattresses  being
sold in the United States.  According to ISPA, the queen and king-size  mattress
categories combined to represent 46.5% of mattresses sold in 2003, up from 41.6%
of the market in 1999.

While a majority of bedding sales is traditional  innerspring  bedding,  several
specialty  bedding producers have posted impressive sales gains in recent years.
Select  Comfort,  now the nation's fifth largest bedding  producer  according to
Furniture/Today,   is  a  producer,   marketer  and  retailer  of  airbeds  that
experienced a 32.2% increase in wholesale  bedding  shipments to $197 million in
2003.  The sixth  largest  bedding  producer  according  to  Furniture/Today  is
Tempur-Pedic,  which had  bedding  shipments  of $188  million  in 2003,  an 88%
increase  over 2002.  The  specialty  bedding  segment has  provided  new growth
opportunities for bedding producers and those companies that supply  components,
including fabric, to them.

A key trend in the  bedding  industry  is the  continued  transition  to selling
"one-sided"  mattresses  versus  "two-sided"  mattresses,  which  have  been the
industry norm for many years. All of the four largest bedding manufacturers have
initiated  this product in the vast majority of their  product line.  Currently,
most of the other bedding  manufacturers are at various stages in the process of
transitioning to the sale of "one-sided"  mattresses.  While no industry data is
available,  the  company  believes  that a majority of the  mattresses  that are
currently being sold are  "one-sided," and that the industry is trending towards
a very high percentage of mattresses sold being "one-sided." Since a "one-sided"
mattress uses 28% to 30% less mattress  ticking,  the company  believes that the
overall industry demand for mattress ticking has been affected by this trend and
will continue to be affected until the  transition to "one-sided"  mattresses is
substantially  complete,  which is an estimated to be one year away,  based upon
the company's knowledge of its customers.

A product trend within mattress ticking is the increasing  popularity of knitted
mattress tickings, as opposed to woven and printed tickings.  Knitted ticking is
currently being used on premium mattresses. The company believes knitted ticking
market share will continue to grow for the foreseeable  future as these products
are starting to be placed on mattresses at lower retail price points.  Since the
company does not manufacture  knitted ticking, it began sourcing and marketing a
line of these products in fiscal 2003.

Another  key  product  trend  impacting  the  bedding  industry  is the focus on
producing  flame-resistant  material  that is  designed  to be used  between the
mattress foam and the mattress fabirc.  When this fabric is properly  integrated
into a sleep set, the bedding will meet the State of California's new open flame
mattress flammability standard, currently scheduled to go into effect on January
1, 2005.  The  company has entered  into an  agreement  with a producer of flame
blocking non-woven material to distribute the product to its customers.


Overview of Residential Furniture Industry

According to the American Furniture  Manufacturers  Association  (AFMA), a trade
association,  the U.S.  residential  furniture  industry has grown at a compound
annual  growth  rate of 3.7%  over the  last 20  years  from  $11.2  billion  in
residential  furniture  wholesale  shipments  in 1983 to $23.1  billion in 2003.
However, during the last three years the residential furniture industry has been
negatively  impacted by the general economic  slowdown,  as well as a structural
shift to offshore sourcing,  primarily from China, which has led to deflation in
retail furniture prices. While the residential furniture industry recovered 3.5%
in 2002 from a 10.2% decline in 2001, the total level of  residential  furniture
wholesale shipments declined again in 2003 by 2.8%.

The  upholstered  furniture  sector has been  outperforming  the wood  sector in
recent years.  According to the AFMA, upholstered furniture has grown from 40.0%
of total residential  furniture wholesale shipments in 1997 to 47.3% in 2003. It
has  appeared in recent  years that the  upholstered  furniture  segment is less
vulnerable to economic downturns and more responsive to economic recoveries than
the wood  sector.  The  company  believes  that  consumers  are more  willing to
postpone wooden casegoods purchases in deference to upholstered products,  which
receive a higher  priority.  Furthermore,  upholstered  products  have a shorter
average  life,  as they are more  prone to  everyday  wear as well as changes in
design  trends  and home  fashion.  This  phenomenon  is  apparent  from  recent
residential furniture industry trends. For example, during 2001, a year in which
residential  furniture  wholesale  shipments  declined,  the upholstery  segment
declined 9.3% while the wood segment  decreased 10.9%.  Amidst a recovery in the
residential  furniture  industry  in 2002,  the  upholstery  segment  grew 10.9%
compared to a 1.8% decrease for the wood sector.  In 2003,  while total industry
shipments were slightly down, the upholstery segment was flat and wood shipments
were down by 4.4%.

There are several key issues facing the residential furniture industry:

     - The sourcing of components  and fully  assembled  furniture from overseas
     continues  to play a  major  role in the  residential  furniture  industry,
     although the pace of import  growth slowed in 2003 relative to the previous
     several  years.  According  to  Furniture/Today,   imports  of  residential
     furniture  into the U.S.  grew 8.0% to $15.6  billion in 2003 compared to a
     gain of 14.3% in 2002.  The main source for these  imports  continues to be
     China,  which  accounted  for 43.9% of total U.S.  imports in 2003, up from
     40.1% in 2002. In 2003,  wood casegoods  comprised 49.4% of the residential
     furniture  imports  coming into the U.S, while  upholstered  furniture only
     accounted for 16.2% of these imports,  most of which was leather furniture.
     However, many upholstered  furniture  manufacturers are now sourcing fabric
     and leather from global sources, as well as outsourcing  "cut-and-sew kits"
     to factories  overseas,  particularly in China.  Fabrics  entering the U.S.
     from China and other low labor cost  countries  are  resulting in increased
     price  competition  in the  upholstery  fabric  and  upholstered  furniture
     markets. In addition,  competition in the U.S. domestic market is likely to
     further  intensify  following the January 1, 2005  expiration of the quotas
     imposed  under the Uruguay  Round  Agreement  on Textiles  and  Clothing on
     textile and apparel products coming into the U.S.

     - Leather upholstered furniture has been gaining market share over the last
     ten years.  This trend has  increased  over the last two to three  years in
     large part because selling prices of leather  furniture have been declining
     significantly over this time period.

     -  The  residential  furniture  industry  has  been  consolidating  at  the
     manufacturing level for several years. Furniture/Today reports that the ten
     largest  residential  furniture  manufacturers  (ranked by dollar  value of
     shipments in 2003)  accounted for 42.2% of the industry's  total  wholesale
     shipments in 2003, which is a significantly  higher  concentration than the
     comparable  proportion ten or twenty years ago. The result of this trend is
     fewer,  but larger,  customers for  upholstery  fabric  manufacturers.  The
     company believes that this  consolidation  favors larger  upholstery fabric
     manufacturers  capable of supplying a broad range of product choices at the
     volumes required by major furniture manufacturers on a timely basis.

     - In recent years,  several of the nation's larger furniture  manufacturers
     have opened retail outlets of their own. As top retailers  shift more floor
     space to private label imports,  manufacturers  are focused on distributing
     their own products.

     - The company  believes  that  demographic  trends  support the outlook for
     continued  long-term  growth  in  the  U.S.   residential   furniture.   In
     particular,  "baby boomers" (people born between 1946 to 1964) are reaching
     their  highest  earning power and are the most likely group to make a final
     upgrade to their home  decor.  Consumers  in these age groups tend to spend
     more on home  furnishings,  and the increasing  number of these individuals
     favors higher demand for  furniture and related home  furnishings.  Many of
     these individuals are purchasing vacation and second homes, as evidenced by
     the increasing number of such homes in the U.S. Additionally,  the children
     of the "baby  boomers" are entering their college years and are expected to
     drive the next wave of  household  formation  in the U.S.  According to the
     U.S.  Census  Bureau,  the home  ownership rate is currently at an all-time
     high in excess of 68%, and the average size of homes in the U.S.  continues
     to increase, further driving purchases of furniture.


Overview of Commercial Furniture Industry

According to the Business and Institutional Furniture Manufacturer's Association
(BIFMA),  a trade  association,  the  commercial  furniture  market  in the U.S.
totaled   approximately   $8.5  billion  in  2003  in   wholesale  shipments  by
manufacturers.  This represents a significant  decrease from the industry's peak
of $13.3 billion in 2000. From 1990 to 2000, the commercial  furniture  industry
grew at a compound annual growth rate of 5.3%. However, the commercial furniture
industry is largely  affected  by  economic  trends.  The  commercial  furniture
industry  declined  significantly  in 2001 and 2002 in light of economic  trends
affecting  businesses,  which are the ultimate  customers in this industry.  The
decrease was not as significant in 2003, with the total market declining by 4.3%
over 2002  figures.  However,  based on  recent  2004  BIFMA  data,  the  office
furniture  industry appears to be improving,  with positive growth in orders and
shipments.


Products

As  described  above,  the  company's  products  include  mattress  fabrics  and
upholstery fabrics, which are the company's identified operating segments.

Mattress Fabrics Segment.  The company manufactures and markets mattress fabrics
for sale to bedding  manufacturers.  Mattress fabrics segment sales  constituted
33.4% of consolidated  sales in fiscal 2004. The company has emphasized  fabrics
and patterns  that have broad appeal at prices  generally  ranging from $1.75 to
$5.00 per yard.

Upholstery  Fabrics  Segment.  The company  derives the majority of its revenues
from the sale of upholstery fabrics, primarily to the residential and commercial
(contract) furniture markets.  Upholstery fabrics segment sales totaled 66.6% of
consolidated  sales for fiscal  2004.  The  company has  emphasized  fabrics and
patterns that have broad appeal at "good" and "better" prices, generally ranging
from $3.00 per yard to $8.00 per yard.

The  following  table  indicates  the  product  lines  within  each  segment and
division, and a brief description of their characteristics and identification of
their principal end-use market.



                    Culp Fabric Categories By Segment and Division
                    ----------------------------------------------


Mattress Fabrics                 Characteristics               Principal Markets
- ----------------                 ---------------               -----------------
Culp Home Fashions:

Woven jacquards    Florals and other intricate  designs. Woven      Bedding
                   on complex looms using a variety of
                   synthetic and natural yarns.


Pigment prints     Variety of designs produced  economically by    Bedding
                   screen  printing  pigments onto a variety of
                   base fabrics,  including  jacquards,  knits,
                   poly/cotton sheeting and non-wovens.

Upholstery Fabrics

Culp
Decorative Fabrics:

Woven jacquards    Elaborate, complex designs such as florals      Residential
                   and tapestries in traditional, transitional     furniture
                   and contemporary styles.  Woven on              Commercial
                   intricate looms using a wide variety of         furniture
                   synthetic and natural yarns.
Woven dobbies      Fabrics that use straight lines to produce      Residential
                   geometric designs such as plaids, stripes       furniture
                   and solids in traditional and country           Commercial
                   styles.  Woven on less complicated looms        furniture
                   using a variety of weaving constructions
                   and primarily synthetic yarns.

Culp Velvet/ Prints:

Heat-transfer      Sharp, intricate designs on flock or            Residential
prints             jacquard base fabrics.  Plush feel              furniture
                   (flocks), deep colors (jacquards) and           Juvenile
                   excellent wearability.  Produced by using       furniture
                   heat and pressure to transfer color from
                   printed paper onto base fabric.

Woven velvets      Basic designs such as plaids in traditional     Residential
                   and contemporary styles with a plush feel.      furniture
                   Woven with a short-cut pile using various
                   weaving methods and synthetic yarns.

Tufted velvets     Lower cost production process of velvets in     Residential
                   which synthetic yarns are punched into a        furniture
                   base polyester fabric for texture.  Similar
                   designs as woven velvets.

Suede fabrics      Fabrics woven or knitted using microdenier      Residential
                   yarns, which are piece dyed and finished,       furniture
                   usually by sanding. The fabrics are
                   typically plain or with small jacquard
                   designs.



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

The company's products include all major types of coverings, except for leather,
that manufacturers use today for furniture and bedding. The company also markets
fabrics for certain specialty  markets,  but these do not currently  represent a
material portion of the company's business. See "Overview of Industry."

Manufacturing

The company operates eleven (11) manufacturing facilities for the production and
finishing of its upholstery and mattress fabrics. These plants encompass a total
of approximately  2.0 million square feet and include yarn extrusion,  spinning,
dyeing and texturizing  equipment,  narrow and wide-width  jacquard looms, dobby
and woven  velvet  looms,  tufting  machines,  printing  equipment  for pigment,
heat-transfer printing,  fabric finishing equipment and various types of surface
finishing equipment (such as washing, softening and embossing).

The company's woven fabrics,  which include  jacquards,  dobby, and velvet,  are
made from various types of synthetic and natural  yarn,  such as  polypropylene,
polyester,  acrylic,  rayon, nylon or cotton. Yarn is woven into various fabrics
on jacquard,  dobby or velvet weaving equipment.  Once the weaving is completed,
the fabric can be printed or finished using a variety of processes.  The company
currently  extrudes and spins a portion of its own needs for yarn and  purchases
the remainder  from outside  suppliers.  Culp produces  internally a substantial
amount of its needs for spun and chenille yarns.

Tufted velvet fabrics are produced by tufting machines,  which insert an acrylic
or polypropylene yarn through a polyester woven base fabric,  creating loop pile
surface material that is then sheared to create a velvet surface.  Tufted velvet
fabrics are typically lower-cost fabrics utilized in the company's  lower-priced
product mix.

The company's printing operations include pigment and heat-transfer methods. The
company also produces its own printed  heat-transfer paper, another component of
vertical integration.

Product Design and Styling

Consumer  tastes and  preferences  related to upholstered  furniture and bedding
change,  although  gradually,  over time.  The use of new  fabrics  and  designs
remains an  important  consideration  for  manufacturers  to  distinguish  their
products at retail and to  capitalize on changes in preferred  colors,  patterns
and textures.  Culp's success is largely  dependent on the company's  ability to
market fabrics with appealing designs and patterns.  Culp has an extensive staff
of designers and support personnel involved in the design and development of new
patterns  and styles.  Culp uses  computer  aided  design  (CAD)  systems in the
development  of new fabrics,  which  assists the company in providing a flexible
design program. These systems have enabled the company's designers to experiment
with new ideas and involve  customers  more actively in the process.  The use of
CAD  systems  also  has  supported  the   company's   emphasis  on   integrating
manufacturing considerations into the early phase of a new design. The company's
designers  are located in the Howard L. Dunn,  Jr.  Design Center to support the
sharing of design ideas and CAD and other  technologies.  The Design  Center has
enhanced  the  company's  merchandising  and  marketing  efforts by providing an
environment in which  customers can be shown new products as well as participate
in product development initiatives.

The process of developing new designs involves maintaining an awareness of broad
fashion and color trends both in the United  States and  internationally.  These
concepts  are blended  with input from the  company's  customers  to develop new
fabric  designs and styles.  These  upholstery  fabric designs are introduced by
Culp at major  fabric  trade  conferences  that occur twice a year in the United
States (January and July).

The mattress ticking designs are introduced, once annually, during the summer to
fall  timeframe.  Every other year, the designs are introduced  twice during the
year in conjunction with events associated with the International Sleep Products
Association (ISPA). Additionally,  the company works closely with its customers,
throughout the year, on new line introductions.

Distribution

Mattress Fabrics Segment

Substantially all of the company's  shipments of mattress ticking originate from
its  manufacturing  facilities in  Stokesdale,  North  Carolina and St.  Jerome,
Quebec, Canada.

Upholstery Fabrics Segment

The  majority  of the  company's  products  are  shipped  directly  from its two
distribution  centers at or near  manufacturing  facilities.  This "direct ship"
program is  primarily  utilized  by large  manufacturers.  Generally,  small and
medium-size  residential furniture  manufacturers use one of the company's three
regional distribution  facilities,  which have been strategically  positioned in
areas that have a high  concentration of residential  furniture  manufacturers -
High Point, North Carolina, Los Angeles, California and Tupelo, Mississippi. The
company closely monitors demand in each  distribution  territory to decide which
patterns and styles to hold in inventory. These products are generally available
on demand by customers and are usually  shipped within 48 hours of receipt of an
order.


Sources and Availability of Raw Materials

Raw  materials  account  for more than half of the  company's  total  production
costs.  The company  purchases  various  types of  synthetic  and natural  yarns
(polypropylene,  polyester,  acrylic, rayon and cotton), synthetic staple fibers
(acrylic,  rayon, polyester),  various types of greige goods (poly/cotton wovens
and flocks,  polyester  wovens,  poly/rayon  and  poly/cotton  jacquard  wovens,
polyester knits,  poly/cotton  sheeting and non-wovens),  polypropylene  resins,
latex adhesives,  dyes and chemicals from a variety of suppliers. The company is
generally vertically integrated and produces internally a significant portion of
raw materials,  such as chenille,  pile and other filling  yarns,  polypropylene
yarns and printed  heat-transfer  paper. As a result, a large portion of its raw
materials are comprised of more basic  commodities such as rayon staple,  undyed
yarns,  polypropylene resin chips, polyester warp yarns, unprinted heat-transfer
paper and polyester  woven  substrates.  The prices of such materials  fluctuate
depending  upon  current  supply and demand  conditions  and the general rate of
inflation.  Many of the company's basic raw materials are petrochemical products
or are produced from such products;  and  therefore,  the company's raw material
costs are  sensitive to changes in  petrochemical  prices,  as has been the case
with the recent  increase  in oil  prices.  Generally,  the  company has not had
significant difficulty in obtaining raw materials.

Most of the company's  raw  materials  are available  from more than one primary
source,  but the company is  currently  depending  primarily on one supplier for
acrylic  staple.  In fiscal  2004,  this  supplier of acrylic  staple  filed for
reorganization  under  Chapter  11 of the  federal  bankruptcy  laws.  While the
actions  taken by this  supplier  have  generally  not had an adverse  effect on
supplies to Culp, the company has identified alternate suppliers.

Seasonality

Mattress Fabrics Segment

The ticking business and the bedding industry in general are slightly  seasonal,
with sales being the highest in the company's first and fourth fiscal quarters.

Upholstery Fabrics Segment

The company's  upholstery  fabrics  business is seasonal,  with increased  sales
during the company's 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 company's
first and third fiscal quarters for the holiday weeks of July 4th and Christmas.

Competition

Competition  for the  company's  products is based  primarily on price,  design,
quality, timing of delivery and service.

Mattress Fabrics Segment

The mattress ticking market is concentrated in a few relatively large suppliers.
The company  believes its principal  mattress  ticking  competitors  are Bekaert
Textiles B.V.,  Blumenthal Print Works, Inc.,  Burlington Industries and Tietex,
Inc.


Upholstery Fabrics Segment

In spite of the trend toward  consolidation in the upholstery fabric market, the
company competes  against a large number of producers,  ranging from a few large
manufacturers  comparable  in  size  to  the  company  to  small  producers  and
converters of fabrics.  The company believes its principal  domestic  upholstery
fabric  competitors  are Joan Fabrics  Corporation  (including  its  Mastercraft
division), Richloom Fabrics, Microfibres, S.T.I. and Quaker Fabric Corporation.

Overseas producers had not historically been a source of significant competition
for the company, but recent trends have shown significant  increased competition
in U.S. markets by foreign producers of upholstery fabric,  furniture components
and finished  upholstery  furniture,  as well as increased  sales in the U.S. of
leather furniture  produced overseas (which competes with upholstered  furniture
for market share).  Foreign  manufacturers  often are able to produce upholstery
fabric and other components of furniture with  significantly  lower raw material
and   production   costs  than  those  of  the  company  and  other   U.S.-based
manufacturers.  The company  competes with lower cost foreign goods on the basis
of design, quality,  reliability and speed of delivery. In addition, the company
has established an operation in China to facilitate the sourcing (and finishing)
of goods produced in Asia, and the company has other overseas  sourcing  efforts
underway as well.


Technology

Culp views the proper use of  technology as an integral part of an effective and
responsive  business.  The company employs  technology that will help to achieve
higher levels of service to customers and bring  operating  efficiencies  to the
manufacturing process. Some key areas include:

     - Use of the  Internet has  continued  to be an important  component of the
     company's work.  CulpLink provides real-time  information for the company's
     customers,  including  order  status,  shipping and invoice  documentation,
     sales history, and inventory availability.

     - Culp has invested in technology to aid the design process.  CAD,  digital
     printing,  digital  imaging,  and  electronic  interfaces to the production
     equipment  have allowed  significant  savings in terms of speed and ease of
     development.

     - Culp utilizes shop floor  systems,  including the use of scanners,  radio
     frequency devices,  bar-coding,  and process  documentation  throughout the
     company's   manufacturing   and  distribution   systems.   Inventories  and
     manufacturing  processes are tracked by these  systems to provide  customer
     service and operational  management  with real time  information for better
     customer  service  and a more  efficient  operation.  All of these  systems
     operate  on  redundant  computer  hardware  and fiber  optic  backbones  to
     effectively minimize downtime to the company's production processes.

Additionally,  the company  recently moved its major computer systems offsite to
an  organization  which  specializes  in system  security,  long range  business
continuity  planning,  network  monitoring and data storage.  The goals for this
move were to  strengthen  system  monitoring  and  security  and to enhance  the
company's disaster recovery plan.



Environmental and Other Regulations

The  company  is  subject to  various  federal  and state laws and  regulations,
including  the  Occupational  Safety  and  Health  Act  and  federal  and  state
environmental laws, as well as similar laws governing its manufacturing facility
in Canada, which is sometimes referred to as the Rayonese facility.  The company
periodically reviews its compliance with such laws and regulations in an attempt
to minimize the risk of violations.

The company's  operations  involve a variety of materials and processes that are
subject to environmental regulation.  Under current law, environmental liability
can arise from previously  owned  properties,  leased  properties and properties
owned by third parties, as well as from properties currently owned and leased by
the  company.  Environmental  liabilities  can  also  be  asserted  by  adjacent
landowners or other third parties in toxic tort litigation.

In addition, under the Comprehensive Environmental Response,  Compensation,  and
Liability Act of 1980, as amended  ("CERCLA"),  and  analogous  state  statutes,
liability can be imposed for the disposal of waste at sites targeted for cleanup
by federal and state regulatory authorities. Liability under CERCLA is strict as
well as joint and several.

The company provides for  environmental  matters based on information  presently
available.  Based  on this  information,  the  company  does  not  believe  that
environmental  matters  will  have a  material  adverse  effect  on  either  the
company's financial condition or results of operations. However, there can be no
assurance that the costs associated with environmental matters will not increase
in the future.


Employees

As of May 2, 2004, the company had  approximately  2,300 employees,  compared to
approximately  2,500 at the end of fiscal 2003.  All of the hourly  employees at
the Rayonese facility in Canada  (approximately  9% of the company's  workforce)
are  represented  by a local,  unaffiliated  union.  The  collective  bargaining
agreement for the Rayonese  hourly  employees was renewed in 2002 and expires on
February 1, 2005.  The company is not aware of any efforts to organize  any more
of its employees and believes its relations with its employees are good.

Customers and Sales

Mattress Fabrics Segment

During  fiscal  2004,  90% of mattress  fabrics  sales were  concentrated  among
approximately  75  customers.   Major  customers  include  the  leading  bedding
manufacturers:  Sealy, Serta (National  Bedding),  Simmons,  Denver Mattress and
Spring Air (various licensees). The loss of one or more of these customers would
have a material adverse effect on the company. Culp's mattress ticking customers
also include many small and medium-size bedding manufacturers.

In  international  markets  outside North America,  Culp sells mattress  ticking
primarily  to  distributors  that  maintain  inventories  for  resale to bedding
manufacturers.


Upholstery Fabrics Segment

For  fiscal  2004,  90% of  upholstery  fabrics  sales were  concentrated  among
approximately  175  customers.  Major  customers  are leading  manufacturers  of
upholstered  furniture,   including  Bassett,   Furniture  Brands  International
(Broyhill,  Thomasville, and Lane /Action), Berkline, Benchcraft,  Flexsteel and
La-Z-Boy  (La-Z-Boy   Residential,   Bauhaus,   England,  and  Clayton  Marcus).
Representative  customers for the  company's  fabrics for  commercial  furniture
include Herman Miller,  HON  Industries,  Global  Upholstery and Steelcase.  The
company's two largest  customers in this segment are La-Z-Boy  Incorporated  and
Furniture Brands  International,  Inc., the loss of either of which would have a
material  adverse  effect  on the  company.  The  company's  sales  to  La-Z-Boy
accounted for  approximately  13% of the  company's  total sales in fiscal 2004.
Patrick H.  Norton,  Chairman  of  La-Z-Boy,  serves on the  company's  board of
directors.

In international  markets,  Culp sells upholstery  fabrics to distributors  that
maintain  inventories for resale to furniture  manufacturers.  In addition,  the
company has  established  an operation in China to facilitate  the sourcing (and
finishing) of goods produced in Asia.



The following  table sets forth the  company's  net sales by geographic  area by
amount and percentage of total net sales for the three most recent fiscal years.

                              Net Sales by Geographic Area
                              ----------------------------
                                 (dollars in thousands)

                        Fiscal 2004          Fiscal 2003         Fiscal 2002
                        -----------          ----------          -----------
United States          $282,865   88.8%    $299,768   88.3%   $329,073     86.0%
North America
(Excluding USA)          26,740    8.4       30,375     8.9     32,033      8.4
Far East and Asia         6,954    2.2        4,926     1.5     10,703      2.8
All other areas           1,557    0.6        4,577     1.3     10,765      2.8
                       --------  ------    --------   ------  --------    ------
Subtotal (International) 35,251   11.2       39,878    11.7     53,501     14.0
                       --------  ------    --------   ------  --------    ------
Total                  $318,116  100.0%    $339,646   100.0%  $382,574   100.0%
                       ========  ======    ========   ======  ========   ======

For additional segment  information,  see note 16 in the consolidated  financial
statements.


Backlog


Mattress Ticking Segment

The backlog for mattress ticking is not a reliable predictor of future shipments
because the majority of sales are on a just-in-time basis.

Upholstery Fabrics Segment

Because many of the company's upholstery fabric customers have an opportunity to
cancle  orders,  and  because  the company  makes a  significant  portion of its
upholstery  sales  through  in-stock  positions,  it is difficult to predict the
amount of backlog that is "firm." For this reason,  the company has reported the
portion of the upholstery  fabric backlog from  customers  (excluding  orders to
replenish warehouses) with confirmed shipping dates within five weeks of the end
of the fiscal year. On May 2, 2004, the portion of the upholstery fabric backlog
from  customers  with  confirmed  shipping  dates prior to June 6, 2004 was $9.6
million,  all of which are expected to be filled during the current fiscal year,
as  compared  to $10.9  million  as of the end of  fiscal  2003  (for  confirmed
shipping dates prior to June 1, 2003).



                               ITEM 2. PROPERTIES


The company's  headquarters are located in High Point,  North Carolina,  and the
company  currently  owns or  leases  eleven  (11)  active  and two (2)  inactive
manufacturing  facilities,  a design center and three (3) regional  distribution
facilities.  The following is a list of the company's principal  administrative,
manufacturing  and distribution  facilities.  The  manufacturing  facilities and
distribution centers are organized by segment.



                                                                             Approx.
                                                                            Total Area   Expiration
Location                                     Principal Use                   (Sq. Ft.)   of  Lease (1)
- ----------------------------------------     ------------------------------  --------    -------------
                                                                                
o  Administrative and Design Facilities:
      High Point, North Carolina (2)         Corporate headquarters            40,000         2015
      Burlington, North Carolina (2)         Design center                     30,000        Owned

o  Mattress Fabrics:
      Stokesdale, North Carolina             Manufacturing and distribution   220,000        Owned
      St. Jerome, Quebec, Canada             Manufacturing and distribution   202,500        Owned
o  Upholstery Fabrics:
      Graham, North Carolina (2)             Manufacturing                    341,000        Owned
      Burlington, North Carolina             Manufacturing                    302,000        Owned
      Pageland, South Carolina               Manufacturing                    204,000        Owned
      Cherryville, North Carolina            Manufacturing                    135,000        Owned
      Shelby, North Carolina                 Manufacturing                    101,000        Owned
      Anderson, South Carolina               Manufacturing                     99,000        Owned
      Lincolnton, North Carolina             Manufacturing                     78,000        Owned
      Burlington, North Carolina             Manufacturing and distribution   275,000         2006
      Burlington, North Carolina             Distribution and yarn warehouse  112,500        Owned
      High Point, North Carolina             Regional distribution             65,000      Monthly
      Tupelo, Mississippi                    Regional distribution             57,000         2018
      Los Angeles, California                Regional distribution             33,000         2007
      Shanghai, China                        Manufacturing                     65,000         2006
      Chattanooga, Tennessee (3)             Inactive                         290,000         2008
      Lumberton, North Carolina (4)          Inactive                         107,000        Owned

                      ___________________________________________


(1)   Includes all options to renew, except for inactive properties
(2)   Properties are used jointly by Upholstery Fabrics and Mattress Fabrics
(3)   The company has a sublease agreement for a portion of this property
(4)   The company is seeking to sell this property



The company believes that its facilities are in good condition,  well maintained
and  suitable  and adequate  for present  utilization.  In the mattress  fabrics
segment,  the company has manufacturing  capacity to produce  approximately 5.0%
more products  (measured in yards) than it  manufactured  in fiscal 2004. In the
upholstery  fabrics segment,  the company has manufacturing  capacity to produce
approximately 22.0% more products (measured in yards) than it sold during fiscal
2004.  In addition,  the company has the ability to source  additional  mattress
ticking and upholstery  fabrics from outside  suppliers,  further increasing its
ultimate output of finished goods.



                            ITEM 3. LEGAL PROCEEDINGS

     There are no legal  proceedings to which the company,  or its subsidiaries,
is a party or of which any of their property is the subject that are required to
be disclosed under this item.


                       ITEM 4. SUBMISSION OF MATTERS TO A
                            VOTE OF SECURITY HOLDERS

     There were no matters submitted to a vote of shareholders during the fourth
quarter ended May 2, 2004.

                                     PART II

                   ITEM 5. MARKET FOR THE REGISTRANT'S COMMON
                     EQUITY AND RELATED STOCKHOLDER MATTERS

      Registrar and Transfer Agent
      EquiServe Trust Company, N.A.
      Post Office Box 43023
      Providence, Rhode Island 02940-3023
      (800) 633-4236
      (816) 843-4293 (Foreign shareholders)
      www.equiserve.com

     Stock  Listing

Culp,  Inc.  common  stock is traded on the New York  Stock  Exchange  under the
symbol CFI. As of May 2, 2004, Culp, Inc. had approximately  1,800  shareholders
based  on the  number  of  holders  of  record  and an  estimate  of  individual
participants represented by security position listings.

      Analyst Coverage
      These analysts cover Culp, Inc.:

      BB&T Capital Markets - Joel Havard
      Morgan Keegan - Laura Champine, CFA
      Raymond, James & Associates - Budd Bugatch, CFA
      Sidoti & Company, LLC - Todd A. Schwartzman, CFA
      Value Line - Craig Sirois

     See Item 6, Selected  Financial  Data, for market and dividend  information
regarding the company's common stock.


ITEM 6 - SELECTED ANNUAL FINANCIAL DATA


                                                                                                       percent     five-year
                                                           fiscal   fiscal    fiscal    fiscal   fiscal    change      growth
(amounts in thousands, except per share amounts)             2004     2003      2002      2001     2000  2004/2003    rate (4)
- ----------------------------------------------------------------------------------------------------------------------------------
INCOME (LOSS) STATEMENT DATA
                                                                                                      
     net sales                                           $  318,116  339,646   382,574   410,609  488,079      (6.3)  %     (8.0)
     cost of sales (6)                                      259,794  282,073   319,717   354,622  403,414      (7.9)        (8.6)
- ----------------------------------------------------------------------------------------------------------------------------------
          gross profit                                       58,322   57,573    62,857    55,987   84,665       1.3         (5.2)

     S G & A expenses                                        41,019   40,040    48,059    50,366   59,935       2.4         (7.3)
     goodwill amortization                                        0        0     1,395     1,395    1,395         0       (100.0)
     restructuring (credit) expense and asset impairment (6) (1,047)  12,981    10,368     5,625        0    (108.1)       100.0
- ----------------------------------------------------------------------------------------------------------------------------------

          income (loss) from operations                      18,350    4,552     3,035    (1,399)  23,335     303.1          4.4
     interest expense                                         5,528    6,636     7,907     9,114    9,521     (16.7)       (10.5)
     interest income                                           (376)    (596)     (176)      (46)     (51)    (36.9)        14.0
     early extinguishment of debt                             1,672        0         0         0        0     100.0        100.0
     other expense                                              750      805     1,444     1,941      171      (6.8)         8.7
- ----------------------------------------------------------------------------------------------------------------------------------

          income (loss) before income taxes                  10,776   (2,293)   (6,140)  (12,408)  13,694     570.0         17.3
     income taxes                                             3,556   (1,557)   (2,700)   (4,097)   4,314     328.4         24.1
- ----------------------------------------------------------------------------------------------------------------------------------
     income (loss) before cumulative effect of
       accounting change                                      7,220     (736)   (3,440)   (8,311)   9,380   1,081.0         14.6
     cumulative effect of accounting change, net
     of income tax (7)                                            0  (24,151)        0         0        0     100.0            0
- ----------------------------------------------------------------------------------------------------------------------------------
               net income (loss)                         $    7,220  (24,887)   (3,440)   (8,311)   9,380     129.0         14.6
- ----------------------------------------------------------------------------------------------------------------------------------

     depreciation                                        $   13,642   13,990    17,274    19,391   19,462      (2.5)        (6.0)
     cash dividends                                               0        0         0     1,177    1,611         0       (100.0)
- ----------------------------------------------------------------------------------------------------------------------------------

     weighted average shares outstanding                     11,525   11,462    11,230    11,210   11,580       0.5         (2.2)
     weighted average shares outstanding,
          assuming dilution                                  11,777   11,462    11,230    11,210   11,681       2.7         (2.1)
- ----------------------------------------------------------------------------------------------------------------------------------
PER SHARE DATA

     basic income (loss) per share:
          income (loss) before cumulative effect
            of accounting change                         $     0.63    (0.06)    (0.31)    (0.74)    0.81   1,150.0         17.6
          cumulative effect of accounting change (7)              0    (2.11)        0         0        0     100.0          0.0
- ----------------------------------------------------------------------------------------------------------------------------------
          net income (loss)                              $     0.63    (2.17)    (0.31)    (0.74)    0.81     129.0         17.6
- ----------------------------------------------------------------------------------------------------------------------------------

     diluted income (loss) per share:
          income (loss) before cumulative effect
            of accounting change                         $     0.61    (0.06)    (0.31)    (0.74)    0.81   1,116.7         16.9
          cumulative effect of accounting change (7)              0    (2.11)        0         0        0     100.0          0.0
- ----------------------------------------------------------------------------------------------------------------------------------
          net income (loss)                              $     0.61    (2.17)    (0.31)    (0.74)    0.81     128.1         16.9
- ----------------------------------------------------------------------------------------------------------------------------------

     cash dividends                                      $     0.00     0.00      0.00     0.105     0.14       0.0       (100.0)
     book value                                                8.95     8.33     10.52     10.85    11.57       7.4         (3.4)
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA

     operating working capital (5)                       $   64,441   61,937    76,938    90,475  112,407       4.0  %     (10.4)
     property, plant and equipment, net                      77,770   84,962    89,772   112,322  126,407      (8.5)        (8.8)
     total assets                                           193,728  218,153   287,713   289,580  343,980     (11.2)       (10.2)
     capital expenditures                                     6,747   12,229     4,729     8,050   22,559     (44.8)        (8.8)
     long-term debt (1)                                      51,030   76,500   108,484   111,656  137,486     (33.3)       (18.1)
     shareholders' equity                                   103,391   95,765   119,065   121,802  129,640       8.0         (4.2)
     capital employed (3)                                   154,421  172,265   227,549   233,458  267,126     (10.4)       (10.4)
- ----------------------------------------------------------------------------------------------------------------------------------
RATIOS & OTHER DATA

   gross profit margin                                        18.3%     17.0%     16.4%     13.6%    17.3%
     operating income (loss) margin                            5.8       1.3       0.8      (0.3)     4.8
     net income (loss)  margin  before  cumulative
        effect of accounting change                            2.3      (0.2)     (0.9)     (2.0)     1.9
     effective income tax rate                                33.0      67.9      44.0      33.0     31.5
     long-term debt-to-total capital employed ratio (1)       33.0      44.4      47.7      47.8     51.5
     operating working capital turnover (5)                    5.2       5.0       4.5       4.0      4.4
     days sales in receivables                                  35        35        41        51       49
     inventory turnover                                        5.6       5.3       5.4       5.3      5.4
- ---------------------------------------------------------------------------------------------------------



STOCK DATA

     stock price
          high                                        $      12.28     17.89     10.74      7.25    11.06
          low                                                 5.05      3.75      2.12      1.63     5.00
          close                                               8.61      5.00      9.30      4.95     5.81
     P/E ratio (2)
           high (4)                                           20.1      N.M.      N.M.      N.M.     13.7
           low (4)                                             8.3      N.M.      N.M.      N.M.      6.2
     daily average trading volume (shares)                    55.9      92.3      24.9      16.2     15.8
- -----------------------------------------------------------------------------------------------------
(1) Long-term debt includes long- and short-term debt
(2) P/E ratios based on trailing 12-month net income (loss) per share
(3) Capital employed includes long-term debt and shareholders' equity
(4) N.M - Not meaningful
(5) Operating working capital for this calculation is accounts receivable,
    inventories and accounts payable
(6) The company incurred restructuring and related charges in fiscal 2003, 2002
    and 2001. See note 2 of the company's consolidated financial statements
(7) See note 19 of the company's consolidated financial statements



                 ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The  following  analysis of the  financial  condition  and results of operations
should be read in conjunction  with the Financial  Statements and Notes attached
thereto.

Overview

Management  believes  that Culp is one of the two largest  producers of mattress
fabrics  (known as  mattress  ticking)  in North  America,  as measured by total
sales,  and  one of the  three  largest  marketers  of  upholstery  fabrics  for
furniture in North America, again measured by total sales. The company's fabrics
are used primarily in the  production of bedding  products and  residential  and
commercial  upholstered  furniture,  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 "good" and "better"  priced  categories  of  furniture  and
bedding.

The  company's  fiscal  year is the 52 or 53 week  period  ending on the  Sunday
closest to April 30. Fiscal 2004  included 53 weeks.  Fiscal years 2003 and 2002
included 52 weeks.  The company's  operating  segments are mattress  fabrics and
upholstery fabrics,  with related divisions organized within those segments.  In
mattress  fabrics,  Culp Home Fashions  markets a broad array of fabrics used by
bedding  manufacturers.  In upholstery fabrics,  Culp Decorative Fabrics markets
jacquard and dobby woven fabrics for  residential  and commercial  furniture and
yarn  for  use  primarily  by  the  company,   with  some  outside  sales.  Culp
Velvets/Prints markets velvet and printed fabrics used primarily for residential
furniture.

Results of Operations

The  following  table sets forth  certain  items in the  company's  consolidated
statements of income (loss) as a percentage of net sales.

                                                2004     2003     2002
                                               ------   ------   ------
Net sales                                      100.0%   100.0%   100.0%
Cost of sales                                   81.7     83.0     83.5
                                               ------   ------   ------
     Gross profit                               18.3     17.0     16.5
Selling, general and administrative
  expenses                                      12.9     11.8     12.6
Goodwill amortization                            0.0      0.0      0.4
Restructuring (credit) expense and asset
  impairments                                   (0.3)     3.8      2.7
                                               ------   ------   ------
     Income from operations                      5.8      1.3      0.8
Interest expense, net                            1.6      1.8      2.1
Early extinguishment of debt                     0.5      0.0      0.0
Other expense                                    0.2      0.2      0.4
                                               ------   ------   ------
     Income (loss) before income taxes           3.4     (0.7)    (1.7)
     Income taxes *                             33.0     67.9     44.0
                                               ------   ------   ------
     Income (loss) before cumulative effect
       of accounting change                      2.3%    (0.2)%   (0.9)%
                                               ======   ======   ======

*  Calculated as a percent of income (loss) before income taxes

2004 Compared with 2003

The company's net sales for fiscal 2004  decreased 6.3% to $318.1  million;  and
the company  reported net income of $7.2  million,  or $0.61 per share  diluted,
versus a net loss before cumulative effect of accounting change of $736,000,  or
$0.06  per  share  diluted,  a year  ago.  Including  the  cumulative  effect of
accounting  change,  the  company  reported a loss of $2.17 per share for fiscal
2003. Restructuring credits of $701,000, net of tax (or $0.06 per share), and an
early  extinguishment  of debt charge of $1.1 million,  net of tax (or $0.10 per
share) were included in net income for fiscal 2004.  In addition,  restructuring
and related charges and credits of $9.7 million, net of tax (or $0.85 per share)
were included in net loss for fiscal 2003.

The company reported  substantial  improvement in its consolidated balance sheet
by reducing  long-term  debt by $25.5 million  during fiscal 2004, and ended the
year with $14.6 million in cash and cash equivalents.

Mattress Fabrics Segment

Net Sales.  Mattress  ticking sales for fiscal 2004 increased  $6.7 million,  or
6.7%, to $106.3  million from $99.7 million in fiscal 2003,  due  principally to
overall  improved  industry demand and continued  gains with key customers.  The
6.7% fiscal year sales gain in this segment is especially  noteworthy because it
occurred  during the  bedding  industry's  transition  to selling  predominantly
one-sided  mattresses,  which  utilize  approximately  28% to 30% 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 fiscal 2004 were 43.0 million  compared with
39.9  million  yards in the  previous  year,  an increase  of 7.8%.  The average
selling price was $2.45 per yard for fiscal 2004,  compared to $2.48 per yard in
the same period last year.  This slight  reduction in  average selling price was
due primarily to greater participation in cash discount terms.

Gross Profit. For fiscal 2004, the mattress fabric segment reported gross profit
dollars and  margins of $23.4  million and 22.0%,  respectively,  compared  with
$22.8 million and 22.9% for fiscal 2003. The loss in margin,  which was due to a
lower average sales price, was offset by improved operating efficiencies.

Upholstery Fabrics Segment

Net Sales.  Upholstery fabric sales for fiscal 2004 decreased $28.2 million,  or
11.7%,  to  $211.8  million  from  $240.0  million  in  fiscal  2003,  primarily
reflecting  a decline in sales in the Culp  Decorative  Fabrics  (CDF)  division
related to  consumer  preference  for  leather  and  competition  from  imported
fabrics, including cut and sewn kits. Management continues to monitor and assess
sales trends in this division.  If sales declines continue,  management may need
to take further actions to adjust cost  structures and capacity,  in addition to
those taken in recent years.

Upholstery  fabric yards sold during  fiscal 2004 were 49.1 million  versus 57.7
million in fiscal 2003, a decline of 14.9%.  Average selling price was $4.19 per
yard for fiscal  2004  compared  with $4.04 per yard last year,  an  increase of
3.7%,  due primarily to higher  average  selling  prices in the Culp  Decorative
Fabrics division.

Gross Profit.  In spite of weak furniture demand and increased  competition from
imported fabrics, the upholstery fabric segment experienced a slight improvement
in gross profit  dollars and a more  significant  improvement  in gross  margin.
Gross profit for fiscal 2004 was $34.9 million,  or 16.5%, versus $34.7 million,
or 14.5%,  for fiscal  2003.  The  increase in gross  profit  margins  primarily
reflects  significant gains in manufacturing  operating  efficiencies within the
CDF division.

Offshore Upholstery Fabric Sourcing

The company has undertaken  several  initiatives to source and market upholstery
fabrics produced internationally,  primarily in Asia. These measures are part of
the company's  continuing efforts to meet consumer preferences for certain types
of fabrics,  as well as to serve the growing  segment of the company's  customer
base that is establishing  or expanding  furniture  production in  international
areas.  In fiscal  2004,  the company  sourced  7.5% of its  upholstery  fabrics
offshore,  a figure that nearly  tripled from 2.6% for fiscal  2002.  During the
fourth quarter of fiscal 2004,  11.1% of the company's  upholstery  fabrics were
sourced  outside the United States.  The growth in offshore  sourcing is a trend
that is expected to continue.

A major  component  of the  company's  offshore  sourcing  effort  is its  China
operation,  which was  announced in March 2003 and began  operations  during the
fourth quarter of fiscal 2004. This  initiative  involves a strategy to link the
company's  existing  customer  relationships,  design  expertise and  production
technology  with low-cost fabric  manufacturing  in China,  while  continuing to
maintain  high quality  standards.  The company has leased and upfitted a 65,000
square foot facility in the Shanghai  region of China,  where fabrics sourced in
Asia  will be  inspected  and  tested to assure  compliance  with the  company's
quality  standards  before  shipment to  customers.  In most  cases,  additional
value-added finishing steps are applied to the fabrics in China before shipment.
Incoming fabric  inspection,  testing and finishing  operations began during the
fourth  quarter.  As expected,  the company has experienced  moderate  operating
losses in its China  operations in fiscal 2004, and some level of operating loss
may continue until some time in fiscal 2005.

Other Corporate Expenses

Selling,  General and Administrative  Expenses. SG&A expenses were $41.0 million
for fiscal 2004 and  increased  $1.0  million,  or 2.4%,  from fiscal 2003. As a
percent of net sales,  SG&A expenses  increased to 12.9% from 11.8% the previous
year. This increase over the prior year was due primarily to higher professional
fees  coupled  with lower  sales.  Additionally,  SG&A  expenses  in fiscal 2003
included  a credit  to bad debt  expense  in the  amount  of  $571,000  due to a
significant decrease in past due receivable balances.

Restructuring (Credit) Expense. The $1.0 million restructuring credit represents
the adjustment of accrued employee benefit and other plant closing costs related
to the shutdown of the  Chattanooga  and Lumberton  operations.  See  additional
discussion  of   restructuring   activity  in  the  "2003  Compared  with  2002,
Restructuring Actions" section below.

Interest Expense. Interest expense for fiscal 2004 declined to $5.5 million from
$6.6 million due to significantly lower borrowings outstanding.

Interest  Income.  Interest  income  decreased to $376,000  from $596,000 due to
lower interest rates earned in fiscal 2004 and lower invested balances.

Early  Extinguishment  of Debt. The $1.7 million charge  represents  premium and
fees paid to reduce the $75  million  term loan  balance.  See  "Financing"  for
additional discussion.

Other Expense. Other expense for the fiscal 2004 totaled $750,000, compared with
$805,000 in the prior year. The decrease was principally due to lower debt issue
amortization expenses.

Income  Taxes.  The  effective  tax rate (taxes as a percentage of pretax income
(loss))  for fiscal  2004 was 33.0%  compared  with 67.9% for 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 second quarter of fiscal 2003.



2003 Compared with 2002


Restructuring Actions

The  financial  results  for  fiscal  2003  include a total of $15.9  million in
restructuring  and related charges.  As reflected in the consolidated  financial
statements for fiscal 2003,  restructuring  and related charges were recorded as
$13.0 million in the line item "restructuring expense" and $2.9 million in "cost
of  sales,"  reducing  net  income by $9.7  million,  net of taxes (or $0.85 per
share).  The $15.9  million is made up of the  following:  (1) $12.1  million of
restructuring  expenses related to the Culp Decorative Fabrics ("CDF") division,
the largest items of which are lease  termination  expenses and personnel costs;
(2) $2.9  million  of  "restructuring  related"  costs  for CDF,  which  include
inventory  mark-downs and equipment moving expense (charged to "cost of sales");
and (3) $1.3 million of restructuring expenses related to further write-downs of
equipment in connection with the exit from the wet printed flock business by the
Culp  Velvets/Prints  ("CVP")  division,  offset  by a  restructuring  credit of
$354,000  related to employee  benefit and plant security costs.  The additional
write-down of equipment,  which is a non cash item, was recorded to more closely
estimate  the  current  market  value  of this  equipment,  which  continued  to
deteriorate  after  April  2002,  the date of the  original  write-down.  Of the
charges related to CDF,  approximately  $4.1 million are non-cash  items,  which
relate to write-downs of equipment and inventory mark-downs, while the remaining
$10.9 million relates to cash expenditures.

Fiscal 2003 CDF  Restructuring.  The  restructuring  and related charges for CDF
reflect the restructuring initiative announced in August 2002. The objectives of
this initiative  were to lower  manufacturing  costs,  simplify the dobby fabric
upholstery  line,   increase  asset   utilization  and  enhance  the  division's
manufacturing competitive position. This restructuring plan principally involved
(1)  consolidation  of  the  division's  weaving,  finishing,  yarn  making  and
distribution   operations  by  closing  the  facility  located  in  Chattanooga,
Tennessee and integrating  these functions into CDF's Pageland,  South Carolina,
Graham, North Carolina and Burlington,  North Carolina plants; (2) a significant
reduction  in the  number of stock  keeping  units  (SKUs)  offered in the dobby
product line, representing about 70% of the finished goods SKUs (but only 10% of
sales); and (3) a net reduction in workforce of approximately 300 positions.

Exit of Wet Printed Flock Product Line. During March 2002, the company announced
that it was evaluating  strategic  alternatives  for the capital invested in its
wet printed flock upholstery  fabrics product line.  Management took this action
because of the  significant  decline in sales and  profitability  of wet printed
flocks in recent years,  a decline  related  principally  to the strength of the
U.S.  dollar  relative  to  foreign  currencies  as well as a shift in  consumer
preferences  to other styles of upholstery  fabrics.  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,  a reduction  in related  selling  and  administrative
expenses,  and termination of 86 employees.  The company also recognized certain
inventory  write-downs  related to this product line.  The total charge from the
exit plan and inventory write-down was $9.7 million, of which approximately $8.2
million represented  non-cash items,  consisting of a $7.6 million write-down of
property,  plant and  equipment  and a $619,000  write-down  of  inventory.  The
company  recorded the total charge in the fourth quarter of fiscal 2002. Of this
total,  $9.1 million was recorded in the line item  "restructuring  expense" and
$619,000, related to the inventory write-downs, was recorded in "cost of sales,"
reducing  net income by $5.8  million,  net of taxes (or $0.51 per  share).  For
fiscal 2003, additional restructuring charges related to wet printed flocks were
recorded as explained earlier in this report. During the fiscal year ended April
28, 2002, sales of wet printed flocks contributed $17.1 million, or 4.5%, of the
company's  total sales and resulted in an operating  loss of $2.1  million.  The
company  estimates  that the net loss  attributable  to these  operations  on an
after-tax basis was approximately $0.12 per share during fiscal 2002.

Other Restructuring Actions. During fiscal 2001 and continuing into fiscal 2002,
the company  undertook a  restructuring  plan in its  upholstery  fabric segment
intended to lower operating expenses, increase manufacturing utilization,  raise
productivity and position the company to operate  profitably on a lower level of
sales. The plan 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 Culp Yarn, (3) an extensive
reduction  in  selling,   general  and  administrative  expenses  including  the
termination  of 110 employees and (4) a  comprehensive  stock keeping unit (SKU)
reduction  initiative  related  to  finished  goods  and raw  materials  in CDF.
Additionally,  the plan included  consolidation of the CDF design operation into
the  company's  Design  Center  and the  implementation  of a common  set of raw
material  components  for CDF. The company  also  recognized  certain  inventory
write-downs  related to the closed  facilities as part of this  initiative.  The
total charge from the  restructuring,  cost  reduction and inventory  write-down
initiatives was $9.9 million,  about $3.6 million of which represented  non-cash
items. In fiscal 2002 the company  recognized $2.5 million of restructuring  and
related  charges  recorded  as $1.3  million  in the  line  item  "restructuring
expense" and $1.2 million in "cost of sales."  These  restructuring  and related
charges  reduced net income by $1.5 million,  net of taxes (or $0.14 per share).
The  costs  reflected  in  "cost  of  sales"  were  principally  related  to the
relocation of  manufacturing  equipment.  Due to this  restructuring  plan,  the
company  has  realized  annualized  reductions  of at least $14 million in fixed
manufacturing costs and SG&A expenses.

Fiscal 2003 vs. 2002 - Overview

The company's  net sales for fiscal 2003  decreased  11.2% to $339.6  million as
compared with fiscal 2002; and the company reported a net loss before cumulative
effect of accounting  change of $736,000,  or $0.06 per share diluted,  versus a
net loss $3.4  million,  or $0.31 share  diluted for fiscal 2002.  Including the
cumulative effect of accounting change, the company reported a loss of $2.17 per
share for fiscal  2003.  Restructuring  and related  charges and credits of $9.7
million,  net of tax (or $0.85 per share) and $7.5 million, net of tax (or $0.66
per  share)  were  included  in net  loss  for  fiscal  2003  and  fiscal  2002,
respectively.

The company reported  substantial  improvement in its consolidated balance sheet
by reducing  long-term debt by $32 million during fiscal 2003 and ended the year
with $24.4 million in cash and cash equivalents and short-term investments.

As of April 29, 2002, Culp adopted SFAS No. 142,  "Goodwill and Other Intangible
Assets." As a result,  the company  recorded  during the first quarter of fiscal
2003 a non-operating non-cash goodwill impairment charge of $37.6 million ($24.2
million net of taxes of $13.4 million),  or $2.11 per share diluted,  related to
the goodwill associated with the Culp Decorative Fabrics division.

Mattress Fabrics Segment

Net Sales.  Mattress  ticking  sales for  fiscal  2003  decreased  5.5% to $99.6
million.  Sales to U.S. bedding manufacturers fell 7.2% to $85.5 million,  while
sales to international customers increased by 6.8% to $14.1 million. The overall
sales  decrease  was  principally  due to the  weakness in  consumer  demand for
mattresses.  Additional  factors that could have affected ticking demand for the
company's products from bedding manufacturers are: (1) the gradual shift by many
customers to "one-sided"  mattresses,  which  generally  require  one-third less
mattress ticking and (2) a growing consumer  preference at the higher end of the
bedding  market for knitted  tickings  (which the company does not  manufacture)
rather than woven or printed tickings  (although the company has begun to source
knitted tickings from an outside supplier).

Gross Profit. For fiscal 2003, the mattress fabric segment reported gross profit
dollars and  margins of $22.8  million and 22.9%,  respectively,  compared  with
$29.2 million and 27.7 % for fiscal 2002. The principal  reasons for the decline
were (1) lower sales volume and reduced production schedules,  which resulted in
less  absorption of fixed costs;  (2) pricing  pressures  related to the overall
competitive  situation  in the  bedding  industry;  and (3) the  high  cost of a
European sourcing agreement. Culp Home Fashions entered into an agreement with a
European  supplier  in October  2001 as part of the  termination  of a long-term
supply  relationship.  The  agreement  required,  among other  things,  that the
company  maintain a certain  level of weekly  purchases  through  the end of the
second  quarter  of fiscal  2003.  Consequently,  during  the  first and  second
quarters of fiscal 2003,  the company was required to source  products from this
supplier that were  significantly  more expensive than products  manufactured at
the company's U.S. and Canadian plants in order to meet the agreement's  minimum
purchase levels. This supply agreement was concluded on October 31, 2002.

Upholstery Fabrics Segment

Net Sales.  Upholstery  fabric sales for fiscal 2003  decreased  13.4% to $240.1
million.  Domestic  upholstery fabric sales decreased $22.7 million, or 9.6%, to
$214.3  million,  due  primarily  to overall  weakness  in  consumer  demand for
upholstered  furniture,  and other factors discussed below.  International sales
decreased  36.0% to $25.8  million,  due  primarily  to the  exiting  of the wet
printed flock fabric business in April 2002.

In addition to the overall  softness in demand  during  fiscal  2003,  the sales
decrease in upholstery  fabrics was  attributable  to the company's  strategy to
focus on improving the profitability of its sales mix by reducing or eliminating
products  generating little or no profit. In the Culp  Velvets/Prints  division,
the company  discontinued its unprofitable wet printed flock business at the end
of fiscal  2002.  This  product  line  produced  annual  sales in fiscal 2002 of
approximately $17.0 million with approximately $2.0 million in operating losses.

The company believes  upholstery  fabric sales were also impacted in fiscal 2003
by (1) an increasing  market share of leather  furniture being sold in the U.S.;
and (2) an increase in imported fabrics, both in "piece goods" and "cut and sewn
kits."

Gross Profit.  In spite of weak furniture demand and the operational  disruption
in connection  with the fiscal 2003 CDF  restructuring,  the  upholstery  fabric
segment  improved  its gross profit  dollars and margins in fiscal  2003.  Gross
profit for fiscal 2003 was $34.7 million,  or 14.5%,  versus $33.6  million,  or
12.1%, for fiscal 2002.  Restructuring  related charges of $2.9 million and $1.8
million  were  included  in  gross  profit  for  fiscal  2003 and  fiscal  2002,
respectively. The key factors behind this improvement were (1) a more profitable
sales  mix;  (2) the  elimination  of losses  related to the wet  printed  flock
business;   (3)  the  increasing   productivity   benefits  from  the  CDF  2001
restructuring; and (4) the fixed cost reduction benefits from the closing of the
Chattanooga plant as part of the fiscal 2003 CDF restructuring.

Other Corporate Expenses

Selling,  General and Administrative  Expenses. SG&A expenses were $40.0 million
for fiscal 2003 and  decreased  $8.0 million,  or 16.7%,  from fiscal 2002. As a
percent of net sales,  SG&A  expenses  decreased  to 11.8% from 12.6% for fiscal
2002. SG&A expenses for fiscal 2003 included a credit to bad debt expense in the
amount  of  $571,000  due to a  significant  decrease  in  past  due  receivable
balances.  This amount compares with bad debt expense of $4.2 million for fiscal
2002.  Additionally,  SG&A  expenses  for fiscal  2003 were lower due to reduced
sampling charges and reduced sales expenses due to lower sales volume.

Goodwill Amortization. At the beginning of fiscal 2003, the company adopted SFAS
No. 142,  "Goodwill  and Other  Intangible  Assets."  SFAS No. 142 requires that
goodwill no longer be amortized.

Interest Expense. Interest expense for fiscal 2003 declined to $6.6 million from
$7.9 million for fiscal 2002 due to significantly lower borrowings  outstanding,
offset somewhat by a $750,000  increase in interest expense  associated with the
company's $75 million term loan, as a result of an amendment in February 2002.

Interest  Income.  Interest  income for fiscal 2003  increased to $596,000  from
$176,000 for fiscal 2002 due to  significantly  higher average invested cash for
the year as compared with the average for fiscal 2002.

Other Expense. Other expense for the fiscal 2003 totaled $805,000, compared with
$1.4 million for fiscal 2002.  The decrease was  principally  due to lower legal
and debt issue expenses.

Income Taxes.  The  effective  tax rate for fiscal 2003 was 67.9%  compared with
44.0% for  fiscal  2002.  The  higher  rate on the  pretax  loss in each  period
reflects the benefit  from a reduction in estimated  accruals as well as a lower
proportion  of earnings in fiscal 2003 from the  company's  Canadian  subsidiary
that is taxed at a lower effective rate.


Handling Costs

The  company  records  warehousing  costs in Selling,  General &  Administrative
expenses. These costs were $4.6 million, $4.9 million and $5.0 million in fiscal
2004, fiscal 2003 and fiscal 2002,  respectively.  Warehousing costs include the
operating expenses of the company's various finished goods distribution centers,
such  as  personnel  costs,  utilities,  building  rent  and  material  handling
equipment lease expense.  Had these costs been included in cost of sales,  gross
profit would have been $53.7 million, or 16.8% in fiscal 2004, $52.7 million, or
15.5% in fiscal 2003 and $57.9 million, or 15.1% in fiscal 2002.


Liquidity and Capital Resources

The company's  sources of liquidity  include cash, cash  equivalents,  cash flow
from  operations and amounts  available under its revolving  credit line.  These
sources  have been  adequate  for  day-to-day  operating  purposes  and  capital
expenditures.  The company  expects these sources of liquidity to continue to be
adequate for the  foreseeable  future.  Cash,  cash  equivalents  and short-term
investments  as of May 2, 2004  decreased to $14.6 million from $24.4 million at
the end of fiscal 2003,  reflecting  cash flow from  operations of $25.4 million
for fiscal  2004,  proceeds  from the sale of  short-term  investments  of $10.0
million,  capital  expenditures  of $6.0  million,  payments on  vendor-financed
capital expenditures of $3.9 million,  debt repayment of $25.5 million and stock
issuance  from the  exercise  of stock  options of $.2  million.  Cash flow from
operations  totaled $25.4 million for fiscal 2004, $31.1 million for fiscal 2003
and $42.2 million for fiscal 2002, for a three-year total of $98.7 million.

Working Capital

Accounts  receivable  as of May 2, 2004  decreased  4.8%  from the  year-earlier
level,  principally due to lower sales volume. Days sales outstanding totaled 33
days  at May 2,  2004,  the  same as for  the  same  period  last  fiscal  year.
Inventories at the close of the fourth  quarter  decreased 1.0% from a year ago.
Inventory turns for the fourth quarter were 5.5 versus 5.7 for the  year-earlier
period. Operating working capital (comprised of accounts receivable, inventories
and trade  accounts  payable)  was $64.4  million at May 2, 2004,  up from $61.9
million a year ago.


Financing Arrangements

Strengthening  the  consolidated  balance  sheet was an important  focus for the
company in fiscal 2004.  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 33.0% at May 2, 2004
compared with 44.4% at the end of fiscal 2003.  During the past four years,  the
company has generated  sufficient cash flow from operations to reduce  long-term
debt by $86.0 million.

The  company's  remaining  $51.0  million in long-term  debt is unsecured and is
comprised of $50 million in  outstanding  senior  notes from  several  insurance
companies, with a fixed interest rate of 7.76%, and a $1.0 million, non-interest
bearing term loan with the Canadian government.  Additionally, the company has a
$15.0 million revolving credit line with a bank,  including letters of credit up
to $2.5 million. Borrowings under the credit facility generally bear interest at
the  London  Interbank  Offered  Rate  plus an  adjustable  margin  based on the
company's  debt/EBITDA  ratio,  as defined by the agreement.  As of May 2, 2004,
there were $1.4 million in outstanding letters of credit in support of inventory
purchases, and no borrowings outstanding under the agreement. 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 May 2, 2004.

Commitments

The following table summarizes the company's contractual payment obligations and
commitments (in thousands):

                        2005    2006    2007    2008    2009  Thereafter  Total
- -------------------------------------------------------------------------------
Capital expenditure
Commitments           $ 4,724 $     -  $    -  $     - $    -   $   -   $ 4,724
Accounts payable -
  capital expenditures  1,816      69       -        -      -       -     1,885
Operating leases        4,753   3,265   2,067    1,217    235       1    11,538
Long-term debt            528   8,062   7,535   19,835  7,535   7,535    51,030
- --------------------------------------------------------------------------------
Total                 $11,821 $11,396  $9,602  $21,052 $7,770  $7,536   $69,177
- --------------------------------------------------------------------------------
   Note: Payment Obligations by Fiscal Year Ending April

Capital Expenditures

Capital  spending for fiscal 2004 was $6.7  million.  This  compares  with $12.2
million  in  fiscal  2003.   The  larger   projects  for  fiscal  2004  included
approximately   $3.0  million  for   manufacturing   equipment   and   leasehold
improvements related to the company's China operation.  Depreciation expense for
fiscal  2004  was  $13.6  million.   For  fiscal  2005,  the  company's  capital
expenditure  budget is $9.0  million,  of which  $5.7  million is related to the
company's  purchase and  renovation  of a new corporate  headquarters  building.
Depreciation  expense for fiscal 2005 is estimated to be comparable  with fiscal
2004.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum derivatives,  and utility/energy costs, have increased during the past
few  months  due to rising  oil  prices;  but  overall  operating  expenses  are
remaining generally stable. Factors that reasonably can be expected to influence
margins in the future include  changes in raw material  prices,  trends in other
operating costs and overall competitive conditions.

Critical Accounting Policies

U.S.  generally  accepted  accounting  principles  require  the  company to make
estimates and assumptions  that affect the reported  amounts in the consolidated
financial  statements and accompanying  notes.  Some of these estimates  require
difficult, subjective and/or complex judgments about matters that are inherently
uncertain,  and as a result actual results could differ significantly from those
estimates.  Due to the estimation  processes involved,  management considers the
following summarized accounting policies and their application to be critical to
understanding the company's business operations, financial condition and results
of operations.

Accounts Receivable - Allowance for Doubtful Accounts.  Substantially all of the
company's accounts receivable are due from residential and commercial  furniture
and bedding  manufacturers.  Ownership of these  manufacturers  is  increasingly
concentrated and certain bedding  manufacturers  have a high degree of leverage.
As of May 2, 2004,  accounts  receivable  from furniture  manufacturers  totaled
approximately $22.8 million and from bedding  manufacturers  approximately $10.3
million.  Approximately $5.8 million of the company's total accounts  receivable
was due from  international  customers.  Additionally,  as of May 2,  2004,  the
aggregate accounts receivable balance of the company's ten largest customers was
$12.8 million, or 38.8% of trade accounts receivable.

The  company   continuously   performs  credit  evaluations  of  its  customers,
considering  numerous  inputs  including  customers'  financial  position,  past
payment  history,  cash  flows  and  management   capability;   historical  loss
experience; and economic conditions and prospects. Once evaluated, each customer
is assigned a credit  grade.  Credit  grades are  adjusted as  warranted.  While
management  believes that adequate  allowances  for doubtful  accounts have been
provided in the  consolidated  financial  statements,  it is  possible  that the
company could experience additional unexpected credit losses.

Inventory   Valuation.   The   company   operates  as  a   "make-to-order"   and
"make-to-stock"  business.  Although  management closely monitors demand in each
product  area to decide  which  patterns  and styles to hold in  inventory,  the
gradual  shifts in consumer  preferences  expose the company to  write-downs  of
inventory.

Management  continually  examines inventory to determine if there are indicators
that the carrying value exceeds its net realizable  value.  Experience has shown
that the most significant indicator of the need for inventory write-downs is the
age of the inventory.  As a result,  the company  provides  inventory  valuation
write-downs based upon set percentages for inventory aging categories, generally
using six,  nine and twelve month  categories.  While  management  believes that
adequate  write-downs  for excess and obsolete  inventory  have been made in the
consolidated financial statements,  significant  unanticipated changes in demand
or changes in consumer tastes and preferences  could result in additional excess
and obsolete inventory in the future.

Long-lived  Assets.  The  company  adopted  the  provisions  of  SFAS  No.  144,
Accounting for the Impairment or Disposal of Long-Lived Assets,  effective April
29, 2002.  SFAS No. 144  establishes a single  accounting  model for  long-lived
assets  to be  disposed  of by sale,  and also  resolves  implementation  issues
related to SFAS 121. Adoption of SFAS No. 144 did not have a significant  impact
on the company's financial position, results of operations or cash flows.

Management  reviews  long-lived  assets,  which consists of property,  plant and
equipment,  for impairment whenever events or changes in circumstances  indicate
that the carrying value of the asset may not be recovered. Unforeseen events and
changes in circumstances and market conditions could negatively affect the value
of assets and result in an impairment charge.

The company's  assessment  at May 2, 2004  indicated  that the net  undiscounted
future  operating  cash flows of the  company's  businesses  were  sufficient to
recover the  carrying  amount of the  long-lived  assets under SFAS No. 144. The
determination  of future operating cash flows involves  considerable  estimation
and judgment about future market conditions and future sales and  profitability.
Although the company believes it has based the impairment  testing on reasonable
estimates and assumptions,  the use of different estimates and assumptions could
result in materially different results.

Goodwill.  As of April 29, 2002, Culp adopted SFAS No. 142,  "Goodwill and Other
Intangible  Assets." 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 Culp Decorative  Fabrics,  one of the
company's two divisions  within the upholstery  fabric  segment,  because of the
significance  of the  goodwill  associated  with  the  division  and  due to its
operating  performance.  As a result of the adoption of SFAS No. 142, during the
first quarter of fiscal 2003,  the company  recorded a  non-operating,  non-cash
goodwill impairment charge of $37.6 million ($24.2 million net of taxes of $13.4
million),  or $2.11 per share diluted,  related to the goodwill  associated with
the Culp Decorative Fabrics division.  After the goodwill impairment charge, the
company's remaining goodwill relates to the following divisions: Culp Decorative
Fabrics - $5.1 million and Culp Home Fashions - $4.1 million.

The  company  updated  its  goodwill  impairment  test as of May 2,  2004.  This
impairment  test,  which was  prepared by the company  with  assistance  from an
independent  business  valuation  specialist,   did  not  indicate  any  further
impairment of goodwill.  The  determination of fair value involves  considerable
estimation and judgment. In particular, determining the fair value of a business
unit involves, among other things, developing forecasts of future cash flows and
appropriate  discount  rates.  Although  the  company  believes it has based the
impairment testing on reasonable estimates and assumptions, the use of different
estimates and assumptions  could result in materially  different  results.  As a
result of a continuing difficult business environment,  there is a potential for
further impairment of the goodwill of Culp Decorative Fabrics.

Restructuring  Charges.  The upholstery  fabric  industry  continues to be under
significant  pressure from a variety of external forces,  such as an increase in
the market share of leather  furniture,  an increase in customers  buying fabric
and "cut and sew" fabric kits from China,  increasing  pricing  demands,  global
competition  and the  overall  weakness of the  economy.  In an effort to reduce
operating  expenses  and  increase  manufacturing  utilization,  the company has
undertaken four restructuring initiatives, three within Culp Decorative Fabrics,
and one related to the exit of the wet printed  flock  product  line,  which was
part of the Culp  Velvets/Prints  division within the upholstery fabric segment,
which have resulted in  restructuring  charges  related to the  remaining  lease
costs of the closed facilities,  the write-down of property, plant and equipment
and workforce reduction.  Severance and related charges and facility exit costs,
including those related to leases,  were accounted for under EITF 94-3, the then
currently effective accounting  literature.  Asset impairment charges related to
the  consolidation  or  closure  of  manufacturing  facilities  are  based on an
estimate of expected sales prices for the real estate and equipment.

The company  reassesses the individual  accrual  requirements at the end of each
reporting period. If circumstances  change,  causing current estimates to differ
from  original  estimates,  adjustments  are  recorded  in the period of change.
Restructuring  charges, and adjustments of those charges, are summarized in note
2 to the consolidated financial statements.  Management continues to monitor and
assess sales trends in the Culp Decorative  Fabrics division.  If sales declines
continue,  management may need to take further actions to adjust cost structures
and capacity, in addition to those taken in recent years.

In June 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal Activities." This Statement addresses financial accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
supersedes  Emerging  Issues  Task  Force  (EITF) Issue   No. 94-3,   "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." A liability for
a cost  associated  with an exit or disposal  activity  shall be recognized  and
measured  initially  at its fair value in the period in which the  liability  is
incurred,  except for certain qualifying  employee  termination  benefits.  This
Statement  became  effective  for exit or disposal  activities  initiated  after
December 31, 2002.

Income  Taxes.  The  company is  required  to  estimate  its actual  current tax
exposure and to assess temporary  differences resulting from differing treatment
of items  for tax and  accounting  purposes.  No  valuation  allowance  has been
recorded to reduce the company's  deferred tax assets.  Management has concluded
that it is more  likely  than not that the  company  will be able to realize the
benefit of the  deferred tax assets.  Considerable  judgment is involved in this
process as ultimate  realization  of benefits is dependent on the  generation of
future taxable income.

             ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                               ABOUT MARKET RISK

The company is exposed to market risk from changes in foreign currency  exchange
rates. The company's market risk sensitive  instruments are not entered into for
trading purposes. The company's exposure to floating debt interest rate risk was
eliminated in the fourth  quarter of fiscal 2003 after the remaining  industrial
revenue bonds were paid.

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 is not material to the company's consolidated results of
operations;  therefore,  a 10% change in the exchange  rate at May 2, 2004 would
not  have a  significant  impact  on the  company's  results  of  operations  or
financial  position.  Additionally,  as the company  utilizes  foreign  currency
instruments for hedging anticipated and firmly committed transactions, a loss in
fair value for those  instruments is generally  offset by increases in the value
of the underlying exposure.

Due to the start up of  operations  in China,  the company does have exposure to
fluctuations  in currency rates if China allows their currency to float since it
has been essentially fixed in relation to the U.S. dollar.  Currently,  the risk
cannot be hedged.  The amount of sales and  manufacturing  costs  denominated in
Chinese  currency  is not  material  to the  company's  consolidated  results of
operations;  therefore,  a 10% change in the exchange  rate at May 2, 2004 would
not  have a  significant  impact  on the  company's  results  of  operations  or
financial position.


                                   CULP, INC.
                    SALES / GROSS PROFIT BY SEGMENT/DIVISION
   FOR THE TWELVE MONTHS ENDED MAY 2, 2004, APRIL 27, 2003 AND APRIL 28, 2002


                                   (Amounts in thousands)

                                                            TWELVE MONTHS ENDED
                                 ---------------------------------------------------------------------------
                                           Amounts                                Percent of Total Sales
                                 ----------------------------                   ----------------------------
                                    May 2,        April 27,       % Over
Segment/Division Sales               2004           2003          (Under)          2004            2003
- -----------------------------    -------------   ------------   ------------   -----------    -----------
                                                                                 
Upholstery Fabrics
    Culp Decorative Fabrics  $        119,514        137,479      (13.1) %        37.6 %         40.5 %
    Culp Velvets/Prints                87,522         96,049       (8.9) %        27.5 %         28.3 %
    Culp Yarn                           4,758          6,459      (26.3) %         1.5 %          1.9 %
                                 -------------   ------------   ------------   -----------    -----------
                                      211,794        239,987      (11.7) %        66.6 %         70.7 %
Mattress Ticking
    Culp Home Fashions                106,322         99,659        6.7  %        33.4 %         29.3 %
                                 -------------   ------------   ------------   -----------    -----------

                             $        318,116        339,646       (6.3) %       100.0 %        100.0 %
                                 =============   ============   ============   ===========    ===========



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

Upholstery Fabrics  (1)      $         34,946         34,737        0.6  %        16.5 %         14.5 %
Mattress Ticking                       23,376         22,836        2.4  %        22.0 %         22.9 %
                                 -------------   ------------   ------------   -----------    -----------
Gross Profit                 $         58,322         57,573        1.3  %        18.3 %         17.0 %
                                 =============   ============   ============   ===========    ===========


                                                            TWELVE MONTHS ENDED
                                 ---------------------------------------------------------------------------

                                           Amounts                                Percent of Total Sales
                                 ----------------------------                   --------------------------
                                  April 27,       April 28,       % Over
Segment/Division Sales               2003           2002          (Under)          2003           2002
- -----------------------------    -------------   ------------   ------------   -----------    -----------

Upholstery Fabrics
    Culp Decorative Fabrics  $        137,479        152,783      (10.0) %        40.5 %         39.9 %
    Culp Velvets/Prints                96,049        119,180      (19.4) %        28.3 %         31.2 %
    Culp Yarn                           6,459          5,309       21.7  %         1.9 %          1.4 %
                                 -------------   ------------   ------------   -----------    -----------
                                      239,987        277,272      (13.4) %        70.7 %         72.5 %
Mattress Ticking
    Culp Home Fashions                 99,659        105,302       (5.4) %        29.3 %         27.5 %
                                 -------------   ------------   ------------   -----------    -----------

                             $        339,646        382,574      (11.2) %       100.0 %        100.0 %
                                 =============   ============   ============   ===========    ===========



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

Upholstery Fabrics (2)       $         34,737         33,648        3.2  %        14.5 %         12.1 %
Mattress Ticking                       22,836         29,209      (21.8) %        22.9 %         27.7 %
                                 -------------   ------------   ------------   -----------    -----------
Gross Profit                 $         57,573         62,857       (8.4) %        17.0 %         16.4 %
                                 =============   ============   ============   ===========    ===========



(1) Gross profit includes $2.9 million of restructuring related charges for fiscal 2003
(2) Gross profit includes $1.8 million of restructuring related charges for fiscal 2002




                   ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS
                             AND SUPPLEMENTARY DATA


Management's Statement of Responsibility

The management of Culp,  Inc. is responsible for the accuracy and consistency of
all the information  contained in this annual report on Form 10-K, including the
financial  statements.  These statements have been prepared to conform with U.S.
generally  accepted   accounting   principles.   The  preparation  of  financial
statements and related data involves estimates and the use of judgment.

Culp, Inc. maintains internal controls designed to provide reasonable  assurance
that the  financial  records  are  accurate,  that the assets of the company are
safeguarded,  and that the consolidated  financial statements present fairly the
financial position and results of operations of the company.

KPMG LLP, the company's independent  registered public accountants,  conducts an
audit  in  accordance  with  the  standards  of the  Public  Company  Accounting
Oversight  Board  (United  States) and  provides an opinion on the  consolidated
financial statements prepared by management.  Their report for 2004 is presented
on the following page.

The Audit Committee of the Board of Directors reviews the scope of the audit and
the findings of the  independent  registered  public  accountants.  The internal
auditor and the independent  registered  public  accountants meet with the Audit
Committee to discuss audit and financial  reporting issues.  The Audit Committee
also reviews the company's principal accounting  policies,  significant internal
accounting controls, quarterly financial information releases, Annual Report and
annual SEC filings (Form 10-K and Proxy Statement).



Robert G. Culp, III           Franklin N. Saxon             Kenneth R. Bowling
Chairman and Chief            President and                 Vice President and
Executive Officer             and Chief Operating Officer   Treasurer (principal
(principal executive officer) (principal financial officer) accounting officer)
June 4, 2004                  June 4, 2004                  June 4, 2004






              REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
              -------------------------------------------------------




To the Board of Directors and Shareholders of Culp, Inc.:

We have audited the accompanying  consolidated  balance sheets of Culp, Inc. and
subsidiaries as of May 2, 2004 and April 27,  2003, and the related consolidated
statements of income (loss),  shareholders'  equity,  and cash flows for each of
the  years in the  three-year  period  ended  May 2,  2004.  These  consolidated
financial  statements are the  responsibility of the company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Culp,  Inc. and
subsidiaries  as of May 2, 2004 and April 27,  2003,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended May 2,  2004,  in  conformity  with  U.S.  generally  accepted  accounting
principles.

As discussed in Note 1 to the  consolidated  financial  statements,  the Company
changed  its method of  accounting  for  inventories  from the lower of last-in,
first-out (LIFO) cost or market to the lower of first-in,  first-out (FIFO) cost
or market.

\S\ KPMG LLP


Greensboro, North Carolina
June 4, 2004




CONSOLIDATED BALANCE SHEETS





May 2, 2004 and April 27, 2003 (dollars in thousands, except share data)    2004         2003
- -----------------------------------------------------------------------------------------------
                                                                                 
ASSETS
    current assets:
        cash and cash equivalents                                       $  14,568       14,355
        short-term investments                                                  0       10,043
        accounts receivable                                                30,719       32,259
        inventories                                                        49,045       49,552
        deferred income taxes                                               9,256       12,303
        other current assets                                                1,634        3,204
- -----------------------------------------------------------------------------------------------
          total current assets                                            105,222      121,716

    property, plant and equipment, net                                     77,770       84,962
    goodwill                                                                9,240        9,240
    other assets                                                            1,496        2,235
- ----------------------------------------------------------------------------------------------
           total assets                                                 $ 193,728      218,153
==============================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
    current liabilities:
        current maturities of long-term debt                            $     528          500
        accounts payable                                                   15,323       19,874
        accrued expenses                                                   13,028       14,071
        accrued restructuring expenses                                      4,968        7,743
        income taxes payable                                                1,850          349
- ----------------------------------------------------------------------------------------------
           total current liabilities                                       35,697       42,537

    long-term debt, less current maturities                                50,502       76,000
    deferred income taxes                                                   4,138        3,851
- ----------------------------------------------------------------------------------------------
           total liabilities                                               90,337      122,388
- ----------------------------------------------------------------------------------------------

    commitments and contingencies (note 11)
    shareholders' equity:
        preferred stock, $.05 par value, authorized 10,000,000
           shares                                                               0            0
        common stock, $.05 par value, authorized 40,000,000
           shares, issued and outstanding 11,546,634 at
           May 2, 2004 and 11,515,459 at April 27, 2003                       578          576
        capital contributed in excess of par value                         39,943       39,749
        unearned compensation                                                (349)        (559)
        retained earnings                                                  63,219       55,999
- ----------------------------------------------------------------------------------------------
           total shareholders' equity                                     103,391       95,765
- ----------------------------------------------------------------------------------------------
           total liabilities and shareholders' equity                   $ 193,728      218,153
==============================================================================================

The accompanying notes are an integral part of the consolidated financial statements.



CONSOLIDATED STATEMENTS OF INCOME (LOSS)





For the years ended May 2, 2004, April 27, 2003
and April 28, 2002 (dollars in thousands, except per share data)       2004          2003          2002
- ---------------------------------------------------------------------------------------------------------------
                                                                                        
net sales                                                     $      318,116      339,646         382,574
cost of sales                                                        259,794      282,073         319,717
- ---------------------------------------------------------------------------------------------------------------
    gross profit                                                      58,322       57,573          62,857
selling, general and administrative expenses                          41,019       40,040          48,059
goodwill amortization                                                      0            0           1,395
restructuring (credit) expense and asset impairments                  (1,047)      12,981          10,368
- ---------------------------------------------------------------------------------------------------------------
    income from operations                                            18,350        4,552           3,035
interest expense                                                       5,528        6,636           7,907
interest income                                                         (376)        (596)           (176)
early extinguishment of debt                                           1,672            0               0
other expense                                                            750          805           1,444
- ---------------------------------------------------------------------------------------------------------------
income (loss) before income taxes                                     10,776       (2,293)         (6,140)
income taxes                                                           3,556       (1,557)         (2,700)
- ---------------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change            7,220         (736)         (3,440)
cumulative effect of accounting change, net of income taxes                0      (24,151)              0
- ---------------------------------------------------------------------------------------------------------------
    net income (loss)                                          $       7,220      (24,887)         (3,440)
===============================================================================================================

basic income (loss) per share:
- ---------------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change    $        0.63        (0.06)          (0.31)
cumulative effect of accounting change                                  0.00        (2.11)           0.00
- ---------------------------------------------------------------------------------------------------------------
    net income (loss)                                          $        0.63        (2.17)          (0.31)
===============================================================================================================

diluted income (loss) per share:
- ---------------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change    $        0.61        (0.06)          (0.31)
cumulative effect of accounting change                                  0.00        (2.11)           0.00
- ---------------------------------------------------------------------------------------------------------------
    net income (loss)                                          $        0.61        (2.17)          (0.31)
===============================================================================================================

The accompanying notes are an integral part of the consolidated financial statements.



CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY




For the years ended May 2, 2004,                               capital                            accumulated
April 27, 2003 and April 28,2002    common      common     contributed                                  other        total
(dollars in thousands, except        stock       stock    in excess of      unearned   retained  comprehensive shareholders'
share data)                         shares      amount       par value  compensation   earnings        income       equity
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                            
balance, April 29, 2001           11,221,158       561         37,971        (1,056)       84,326           0      121,802
net loss                                                                                   (3,440)                  (3,440)
net gain on cash flow hedges                                                                                7            7
stock-based compensation                                                        144                                    144
forfeiture of stock options                                      (143)          143                                      0
common stock issued in connection
    with stock option plans           98,426         5            547                                                  552
- ----------------------------------------------------------------------------------------------------------------------------
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                                                                                  7,220                    7,220
stock-based compensation                                                        210                                    210
common stock issued in connection
    with stock option plans           31,175         2            194                                                  196
- ----------------------------------------------------------------------------------------------------------------------------
balance, May 2, 2004              11,546,634   $   578         39,943          (349)       63,219          0       103,391
============================================================================================================================

The accompanying notes are an integral part of the consolidated financial statements.








CONSOLIDATED STATEMENTS OF CASH FLOWS




For the years ended May 2, 2004, April 27, 2003 and April 28, 2002
(dollars in thousands)                                                     2004           2003         2002
- ------------------------------------------------------------------------------------------------------------
                                                                                          
cash flows provided by operating activities:
   net income (loss)                                                  $   7,220        (24,887)      (3,440)
   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            0
         depreciation                                                    13,642         13,990       17,274
         amortization of intangible and other assets                        173            457        1,575
         stock-based compensation                                           210            210          144
         provision for deferred income taxes                              3,334         (2,507)      (1,452)
         restructuring (credit) expense                                  (1,047)        12,981       10,368
         changes in assets and liabilities:
           accounts receivable                                            1,540         11,107       14,483
           inventories                                                      507          8,347        2,098
           other current assets                                           1,570            763        2,504
           other assets                                                     607            366         (311)
           accounts payable                                                (951)        (8,558)         998
           accrued expenses                                              (1,043)        (2,126)       1,727
           accrued restructuring expenses                                (1,911)        (3,514)      (2,523)
           income taxes payable                                           1,501            349       (1,268)
- -------------------------------------------------------------------------------------------------------------
              net cash provided by operating activities                  25,352         31,129       42,177
- -------------------------------------------------------------------------------------------------------------

cash flows provided by (used in) investing activities:
   capital expenditures                                                  (5,976)        (6,830)      (3,779)
   purchases of short-term investments                                  (17,282)       (10,043)           0
   proceeds from the sale of short-term investments                      27,325              0            0
- -------------------------------------------------------------------------------------------------------------
              net cash provided by (used in) investing activities         4,067        (16,873)      (3,779)
- -------------------------------------------------------------------------------------------------------------

cash flows used in financing activities:
   payments on vendor-financed capital expenditures                      (3,932)        (1,294)      (4,992)
   principal payments of long-term debt                                 (25,470)       (31,984)      (3,172)
   proceeds from common stock issued                                        196          1,384          552
- -------------------------------------------------------------------------------------------------------------
              net cash used in financing activities                     (29,206)       (31,894)      (7,612)
- -------------------------------------------------------------------------------------------------------------

increase (decrease) in cash and cash equivalents                            213        (17,638)      30,786
cash and cash equivalents, beginning of year                             14,355         31,993        1,207
- -------------------------------------------------------------------------------------------------------------
cash and cash equivalents, end of year                                $  14,568         14,355       31,993
- -------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of the consolidated financial statements.




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Principles of Consolidation - The consolidated financial statements include
     the accounts of the company and its  subsidiaries,  which are wholly-owned.
     All significant  intercompany  balances and  transactions are eliminated in
     consolidation.

     Description of Business - The company  primarily  manufactures  and markets
     upholstery  fabrics and  mattress  fabrics  ("ticking")  primarily  for the
     furniture  and  bedding  industries,  with  the  majority  of its  business
     conducted in North America.

     Fiscal Year - The company's  fiscal year is the 52 or 53 week period ending
     on the Sunday  closest to April 30. Fiscal 2004  included 53 weeks.  Fiscal
     years 2003 and 2002 included 52 weeks.

     Cash  and Cash  Equivalents  - Cash and  cash  equivalents  include  demand
     deposit  and  money  market  accounts.  For  purposes  of the  consolidated
     statements  of  cash  flows,  the  company   considers  all  highly  liquid
     instruments  with  original  maturities  of three months or less to be cash
     equivalents.

     Short-Term   Investments  -  Short-term   investments   are  classified  as
     available-for-sale  and  reported  at fair value  based on  current  market
     quotes with unrealized gains and losses, net of any tax effect, recorded as
     a separate component of comprehensive  income in shareholders' equity until
     realized.  Interest income is included in interest income. Gains and losses
     on  investments  sold are determined  based on the specific  identification
     method and are included in other expense,  net.  Unrealized losses that are
     other than temporary are recognized in net income.  No investments are held
     for speculative or trading purposes.

     At April 27,  2003,  short-term  investments  consisted  of two bond mutual
     funds. The investments were originally purchased in February 2003 at a cost
     of $10.0  million.  Realized and  unrealized  gains and losses for the year
     ended April 27, 2003 were not  significant,  and  accordingly,  the cost of
     these  investments   approximated  fair  value.   During  fiscal  2004,  an
     additional  $7.3  million  was  invested in these  funds.  During the third
     quarter of fiscal 2004, these investments were sold resulting in a net loss
     of  $58,000  which  is  included  in the  other  expense  line of the  2004
     Consolidated  Statement of Income.  During fiscal 2004, two additional bond
     funds were  purchased  at a cost of $10.0  million  and  subsequently  sold
     during the year resulting in a net loss of $11,000 which is included in the
     other expense line of the 2004 Consolidated Statement of Income.

     Accounts   Receivable  -  Substantially  all  of  the  company's   accounts
     receivable  are  due  from  manufacturers  in  the  furniture  and  bedding
     industries. The company grants credit to customers, a substantial number of
     which  are  located  in  North  America  and  generally  does  not  require
     collateral.  Management  continuously  performs  credit  evaluations of its
     customers,  considering numerous inputs including financial position,  past
     payment history, cash flows, management ability, historical loss experience
     and economic  conditions  and  prospects.  While  management  believes that
     adequate  allowances  for  doubtful  accounts  have  been  provided  in the
     consolidated  financial  statements,  it is possible that the company could
     experience additional unexpected credit losses.

     Inventories - Prior to the fourth quarter of fiscal 2004,  principally  all
     inventories  were valued at the lower of last-in,  first-out (LIFO) cost or
     market.  During the fourth quarter of fiscal 2004, the company  changed its
     method of accounting for  inventories  to the lower of first-in,  first-out
     (FIFO)  cost or market.  The  change in  accounting  principle  was made to
     provide a better matching of revenue and expenses. Additionally, the change
     will enable the financial reporting to parallel the way management assesses
     the financial and operational performance of the company's segments.  Prior
     year consolidated financial statements, including interim periods, have not
     been restated as the effect of the change was immaterial.

     Management  continually  examines  inventory  to  determine  if  there  are
     indicators  that the  carrying  value  exceeds  its net  realizable  value.
     Experience  has shown that the most  significant  indicator of the need for
     inventory write-downs is the age of the inventory. As a result, the company
     provides  inventory  valuation  write-downs  based upon set percentages for
     inventory  aging  categories,  generally  using six,  nine and twelve month
     categories.   While  management  believes  that  adequate  write-downs  for
     inventory  obsolescence  have  been  made  in  the  consolidated  financial
     statements, consumer tastes and preferences will continue to change and the
     company could experience additional inventory write-downs in the future.

     Property,  Plant and Equipment - Property,  plant and equipment is recorded
     at cost.  Depreciation is generally computed using the straight-line method
     over the estimated  useful lives of the respective  assets.  Major renewals
     and betterments are  capitalized.  Maintenance,  repairs and minor renewals
     are expensed as incurred. When properties are retired or otherwise disposed
     of, the related  cost and  accumulated  depreciation  are removed  from the
     accounts.  Amounts  received on disposal less the book value of assets sold
     are charged or credited to income (loss).

     Management  reviews  long-lived  assets,   which  consist   principally  of
     property, plant and equipment, for impairment whenever events or changes in
     circumstances  indicate  that the  carrying  value of the  asset may not be
     recovered.  Recoverability  of  long-lived  assets  to be held  and used is
     measured by a comparison of the carrying  amount of the asset to future net
     undiscounted  cash flows  expected  to be  generated  by the asset.  If the
     carrying  amount of an asset  exceeds its estimated  future cash flows,  an
     impairment  charge is recognized for the excess of the carrying amount over
     the fair value of the asset.  Assets to be disposed of by sale are reported
     at the lower of the carrying value or fair value less cost to sell when the
     company has committed to a disposal plan.

     Interest costs of $50,000,  $74,000 and $36,000  incurred  during the years
     ended May 2, 2004, April 27, 2003 and April 28, 2002, respectively, for the
     construction  of  qualifying  fixed assets were  capitalized  and are being
     amortized over the related assets' estimated useful lives.

     Foreign  Currency  Translation - The United States dollar is the functional
     currency for the company's Canadian and Chinese  subsidiaries.  Translation
     losses for the Canadian  subsidiary  of  $153,000,  $60,000 and $33,000 are
     included in the other expense line item in the  Consolidated  Statements of
     Income  (Loss) for the fiscal  years ended May 2, 2004,  April 27, 2003 and
     April 28, 2002, respectively.

     Goodwill - The company  adopted the  provisions  of SFAS 142,  Goodwill and
     Other Intangible Assets,  effective April 29, 2002. In accordance with SFAS
     No. 142, the company  tests  goodwill for  impairment on an annual basis by
     comparing the fair value of each reporting unit to its carrying value. As a
     result of the initial  application of SFAS No. 142, the company recorded an
     impairment  charge of $37.6  million  ($24.2  million net of taxes of $13.4
     million) (see note 19). For the fiscal year ended April 28, 2002,  goodwill
     was amortized using the straight-line  method over 40 years, and tested for
     impairment by comparison of the carrying value of the goodwill to estimated
     future  undiscounted  cash flows  expected to be  generated  by the related
     assets,  when events and  circumstances  indicated that the assets might be
     impaired.

     Income Taxes - Income taxes are accounted for under the asset and liability
     method. Deferred taxes are recognized for temporary differences between the
     financial  statement  carrying  amounts and the tax bases of the  company's
     assets and liabilities and operating loss and tax credit  carryforwards  at
     income tax rates expected to be in effect when such amounts are realized or
     settled.  The  effect  on  deferred  taxes  of a  change  in tax  rates  is
     recognized in income (loss) in the period that includes the enactment date.

     No provision is made for income taxes which may be payable if undistributed
     income of the company's Canadian subsidiary were to be paid as dividends to
     the company,  since the company intends that such earnings will continue to
     be invested.  At May 2, 2004, the amount of such  undistributed  income was
     $30.2  million.  Foreign  tax credits may be  available  as a reduction  of
     United States income taxes in the event of such distributions.

     Revenue  Recognition - Revenue is recognized upon shipment,  when title and
     risk of  loss  pass  to the  customer.  Provision  is  made  currently  for
     estimated  product  returns,  claims and allowances.  Management  considers
     historical  claims  and  return  experience,   among  other  things,   when
     establishing  the allowance for returns and  allowances.  While  management
     believes  that  adequate  allowance  has been  established  for returns and
     allowances,  it is possible that the company could experience levels higher
     than provided for in the consolidated financial statements.

     Shipping  and Handling  Costs - Revenue  received for shipping and handling
     costs,  which is immaterial for all periods  presented,  is included in net
     sales.  Shipping  costs,  principally  freight,  that comprise  payments to
     third-party shippers are classified as cost of sales. Handling costs, which
     consist  principally of finished goods  warehousing  costs in the company's
     various distribution  facilities,  were $4.6 million, $4.9 million and $5.0
     million in 2004, 2003 and 2002, respectively,  and are included in selling,
     general and administrative expenses.

     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.

     At May 2, 2004, the company had stock-based  compensation  plans, which are
     described more fully in note 12 to the consolidated financial statements.



     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 for the past three fiscal years:

     (dollars in thousands, except per share data)  2004        2003       2002
- --------------------------------------------------------------------------------

     Net income (loss), as reported            $   7,220     (24,887)    (3,440)

     Add:  Total stock-based employee
     compensation expense included in
     net income (loss), net of tax                   141          67        81

     Deduct:  Total stock-based employee
     compensation expense determined under
     fair value-based method for all awards,
     net of tax                                      456         225       363

- --------------------------------------------------------------------------------
     Pro forma net income (loss)               $   6,905     (25,045)    (3,722)
- --------------------------------------------------------------------------------

     Income (loss) per share:

     Basic - as reported                       $    0.63       (2.17)     (0.31)
     Basic - pro forma                              0.60       (2.19)     (0.33)

     Diluted - as reported                     $    0.61       (2.17)     (0.31)
     Diluted - pro forma                            0.59       (2.19)     (0.33)
- --------------------------------------------------------------------------------

     Fair Value of Financial  Instruments - The carrying amount of cash and cash
     equivalents,  accounts receivable,  other current assets,  accounts payable
     and accrued expenses  approximates fair value because of the short maturity
     of these financial instruments.

     The fair value of the company's  long-term debt is estimated by discounting
     the future cash flows at rates currently offered to the company for similar
     debt  instruments  of comparable  maturities.  At May 2, 2004, the carrying
     value of the company's  long-term  debt is $51.0 million and the fair value
     is $53.7  million.  At April 27, 2003,  the carrying value of the company's
     long-term debt was $76.5 million and the fair value was $80.2 million.

     Use of Estimates - The  preparation  of financial  statements in conformity
     with U.S. generally accepted  accounting  principles requires management to
     make estimates and assumptions  that affect the reported  amounts of assets
     and liabilities and disclosure of contingent  assets and liabilities at the
     date of the financial  statements and the reported  amounts of revenues and
     expenses  during the  reporting  period.  Actual  results could differ from
     those estimates.

     Reclassification - Certain items in the fiscal 2002 consolidated  financial
     statements have been reclassified to conform with the current presentation.


2.   RESTRUCTURING AND ASSET IMPAIRMENT

     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).

     During fiscal 2004, as a result of management's continual evaluation of the
     restructuring  accrual,  the  reserve  was  increased  $178,000  to reflect
     current  estimates of future health care claims and  decreased  $684,000 to
     reflect current estimates of remaining lease expenses and other exit costs.
     Additionally,  the  company  recorded  a  restructuring  charge  of  $8,000
     representing a non-cash impairment of equipment.




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

    ----------------------------------------------------------------------------
                                                            Lease
                                          Employee       Termination
                                         Termination   and Other Exit
                                          Benefits          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
    ----------------------------------------------------------------------------

    Adjustments in fiscal 2004                178            (684)        (506)

    Paid in fiscal 2004                      (422)         (1,227)      (1,649)

    ----------------------------------------------------------------------------
    Balance May 2, 2004                 $     500           4,334        4,834
    ----------------------------------------------------------------------------

     As of April 27,  2003,  assets  classified  as held for sale  consisted  of
     machinery and equipment  with a value of $166,000 and are included in other
     assets.  Management  successfully  disposed of these assets  during  fiscal
     2004.


     Wet Printed Flock Restucturing

     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,
     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 net 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.

     During  fiscal  2004,  due  to  management's  continual  evaluation  of the
     restructuring  accrual, the reserve was reduced $101,000 to reflect current
     estimates of employee  termination  benefits and future  health care claims
     and reduced $277,000 to reflect current  estimates of other exit costs. The
     company also recognized a restructuring  credit of $171,000  related to the
     sale  of  assets  classified  as  held  for  sale in  connection  with  the
     restructuring.

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

    ----------------------------------------------------------------------------
                                                           Lease
                                           Employee     Termination
                                          Termination  and Other Exit
                                           Benefits         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
    ----------------------------------------------------------------------------

    Adjustments in fiscal 2004               (101)          (277)        (378)

    Paid in fiscal 2004                         5            (70)         (65)

    ----------------------------------------------------------------------------
    Balance May 2, 2004                 $       0            100          100
    ----------------------------------------------------------------------------

     As of April 27, 2003,  assets  classified  as held for sale  consisted of a
     building,  machinery and equipment with an aggregate  value of $484,000 and
     are included in other assets.  As of May 2, 2004, assets classified as held
     for sale consist of  a building with a value of $180,000 and is included in
     other assets. Management is actively marketing the building and anticipates
     the successful disposal of the building.

     Fiscal 2001 CDF Restructuring

     During fiscal 2001 and continuing into fiscal 2002, the company undertook a
     restructuring  plan in its upholstery fabric segment which involved (1) the
     consolidation  of certain  fabric  manufacturing  capacity  within the Culp
     Decorative  Fabrics (CDF)  division,  (2) closing one of the company's four
     yarn manufacturing  plants, (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.

     During fiscal 2004, as a result of management's continual evaluation of the
     restructuring accrual, the reserve was increased $33,000 to reflect current
     estimates  of future  health  care  claims and  reduced  $32,000 to reflect
     current estimates of other exit costs.

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

    ----------------------------------------------------------------------------
                                                             Lease
                                             Employee     Termination
                                           Termination  and Other Exit
                                            Benefits         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
    ----------------------------------------------------------------------------

    Adjustments in fiscal 2004                   33            (32)           1

    Paid in fiscal 2004                         (34)          (144)        (178)

    ----------------------------------------------------------------------------
    Balance May 2, 2004                 $        34              0           34
    ----------------------------------------------------------------------------

     As of May 2, 2004 and April 27, 2003,  there were no assets  classified  as
     held for sale related to the fiscal 2001 CDF restructuring.

3.   ACCOUNTS RECEIVABLE
     A summary of accounts receivable follows:
                                                            May 2,     April 27,
     (dollars in thousands)                                  2004          2003
- --------------------------------------------------------------------------------
     customers                                       $    33,064         34,580
     allowance for doubtful accounts                      (1,442)        (1,558)
     reserve for returns and allowances                     (903)          (763)
- --------------------------------------------------------------------------------
                                                     $    30,719         32,259
- --------------------------------------------------------------------------------

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

     (dollars in thousands)                           2004      2003       2002
- --------------------------------------------------------------------------------
     beginning balance                              (1,558)   (2,465)    (1,282)
     provision for bad debt                           (139)      570     (4,172)
     net write-offs                                    225       337      2,989
- --------------------------------------------------------------------------------
     ending balance                                 (1,442)   (1,558)    (2,465)
- --------------------------------------------------------------------------------

4.   INVENTORIES
     A summary of inventories follows:

                                                      May 2,           April 27,
     (dollars in thousands)                            2004              2003
- --------------------------------------------------------------------------------
         raw materials                           $    21,015           23,269
         work-in-process                               2,489            2,917
         finished goods                               25,541           23,366
- --------------------------------------------------------------------------------
                                                 $    49,045           49,522
- --------------------------------------------------------------------------------


5.   PROPERTY, PLANT AND EQUIPMENT
     A summary of property, plant and equipment follows:

                                 depreciable lives          May 2,     April 27,
     (dollars in thousands)          (in years)              2004        2003
- --------------------------------------------------------------------------------
     land and improvements                   10       $     2,319         2,244
     buildings and improvements            7-40            32,849        32,791
     leasehold improvements                7-10             1,265         1,435
     machinery and equipment               3-12           168,078       171,087
     office furniture and equipment        3-10             9,849         9,868
     capital projects in progress                           3,690         1,893
- --------------------------------------------------------------------------------
                                                          218,050       219,318
     accumulated depreciation                            (140,280)     (134,356)
- --------------------------------------------------------------------------------
                                                      $    77,770        84,962
- --------------------------------------------------------------------------------

     The company incurred total capital expenditures of $6,747,000,  $12,229,000
     and $4,729,000 in the fiscal years 2004, 2003 and 2002,  respectively.  The
     non-cash  portion  of  these  capital   expenditures   representing  vendor
     financing totaled  $331,000,  $5,366,000 and $1,363,000 in the fiscal years
     2004, 2003 and 2002, respectively.

     In  connection  with  the  fiscal  2003  CDF  restructuring  (see  note 2),
     machinery and equipment  with a carrying  value of $3.0 million was written
     down to its fair  value  less cost to sell of  approximately  $166,000  and
     reclassified  to assets held for sale. In  connection  with the wet printed
     flock  restructuring  in  fiscal  2002 (see  note 2),  property,  plant and
     equipment  with a carrying  value of $9.9  million was written  down to its
     fair value less cost to sell of approximately $2.3 million and reclassified
     to assets  held for sale.  Assets  held for sale are  included in the other
     assets line item in the Consolidated Balance Sheets. As of May 2, 2004, the
     total carrying value of these assets is $180,000. As of April 27, 2003, the
     total carrying value of these assets was $650,000.


6.   GOODWILL
     A summary of the change in the carrying amount of goodwill follows:

     (dollars in thousands)                                 2004          2003
- --------------------------------------------------------------------------------
     beginning balance                               $     9,240       $ 47,083
     amortization                                              0              0
     impairment charge                                         0        (37,580)
     adjustment to cost of acquired business                   0           (263)
- --------------------------------------------------------------------------------
     ending balance                                  $     9,240       $  9,240
- --------------------------------------------------------------------------------

     As  further  discussed  in notes 1 and 19,  the  company  ceased  recording
     goodwill amortization and recorded a goodwill impairment charge as a result
     of the initial adoption of SFAS 142, Goodwill and Other Intangible  Assets,
     effective April 29, 2002.

7.   ACCOUNTS PAYABLE
     A summary of accounts payable follows:

                                                          May 2,       April 27,
     (dollars in thousands)                                2004          2003
- --------------------------------------------------------------------------------
     accounts payable - trade                         $    13,438        14,389
     accounts payable - capital expenditures                1,885         5,485
- --------------------------------------------------------------------------------
                                                      $    15,323        19,874
- --------------------------------------------------------------------------------

8.   ACCRUED EXPENSES
     A summary of accrued expenses follows:

                                                          May 2,       April 27,
     (dollars in thousands)                                2004          2003
- --------------------------------------------------------------------------------
     compensation, commissions and related benefits   $     8,040         9,683
     interest                                                 459           763
     accrued rebates                                        2,258         1,401
     other                                                  2,271         2,224
- --------------------------------------------------------------------------------
                                                      $    13,028        14,071
- --------------------------------------------------------------------------------


9.   INCOME TAXES

     Total income taxes (benefits) were allocated as follows:

     (dollars in thousands)                    2004         2003          2002
- --------------------------------------------------------------------------------
     income from continuing operations      $ 3,556       (1,557)       (2,700)
     cumulative effect of accounting change       0       13,429             0
     shareholders' equity, related to
        the tax benefit arising from the
        exercise of stock options               (60)        (402)         (145)
- --------------------------------------------------------------------------------
                                            $ 3,496      (11,470)       (2,845)
- --------------------------------------------------------------------------------

     Income  tax  expense  (benefit)  attributable  to  income  from  continuing
     operations consists of:

     (dollars in thousands)            2004          2003           2002
- --------------------------------------------------------------------------------
     current
        federal                     $     0           350         (2,655)
        state                             0            25              0
        foreign                         222           575          1,407
- --------------------------------------------------------------------------------
                                        222           950         (1,248)
- --------------------------------------------------------------------------------
     deferred
        federal                       3,144        (2,298)          (635)
        state                           520          (300)          (600)
        foreign                        (330)           91           (217)
- --------------------------------------------------------------------------------
                                      3,334        (2,507)        (1,452)
- --------------------------------------------------------------------------------
                                    $ 3,556        (1,557)        (2,700)
- --------------------------------------------------------------------------------

     Income before income taxes related to the company's  Canadian operation for
     the  years  ended  May 2,  2004,  April 27,  2003,  and April 28,  2002 was
     $2,700,000, $2,300,000 and $4,000,000, respectively.

     The following schedule summarizes the principal  differences between income
     tax  expense  (benefit)  at the federal  income tax rate and the  effective
     income tax rate reflected in the consolidated financial statements:

                                                2004       2003       2002
- ------------------------------------------------------------------------------
     federal income tax rate                      34.0%     (35.0)%      (35.0)%
     state income taxes, net of federal
        income tax benefit                         3.2       (7.8)        (6.3)
     extraterritorial income or
        foreign sales corporation benefit         (0.1)      (2.3)        (0.8)
     adjustment to estimated income tax accruals  (5.6)     (19.6)         0.0
     other                                         1.5       (3.2)        (1.9)
- ------------------------------------------------------------------------------
                                                  33.0%      (67.9)%     (44.0)%
- ------------------------------------------------------------------------------

     The tax  effects of  temporary  differences  that give rise to  significant
     portions  of  the  deferred  tax  assets  and  liabilities  consist  of the
     following:

     (dollars in thousands)                                  2004         2003
- --------------------------------------------------------------------------------
     deferred tax assets:
         accounts receivable                          $       792           799
         inventories                                        1,666         2,427
         goodwill                                           6,244         7,611
         compensation                                       1,027           740
         liabilities and reserves                           2,477         3,717
         alternative minimum tax                            1,320         1,320
         net operating loss carryforwards                   4,287         5,520
- --------------------------------------------------------------------------------
            gross deferred tax assets                      17,813        22,134
            valuation allowance                                 0             0
- --------------------------------------------------------------------------------
            total deferred tax assets                      17,813        22,134
- --------------------------------------------------------------------------------
     deferred tax liabilities:
         property, plant and equipment, net               (11,817)      (12,853)
         other                                               (878)         (829)
- --------------------------------------------------------------------------------
            total deferred tax liabilities                (12,695)      (13,682)
- --------------------------------------------------------------------------------
                                                      $     5,118         8,452
- --------------------------------------------------------------------------------

     At May  2,  2004,  the  company  had  an  alternative  minimum  tax  credit
     carryforward of  approximately  $1,320,000 for federal income tax purposes.
     Federal  and  state net  operating  loss  carryforwards  with  related  tax
     benefits of  $4,287,000  at May 2, 2004 expire in varying  amounts  through
     fiscal 2023. The company  believes that it is more likely than not that the
     results of future  operations  will generate  sufficient  taxable income to
     realize the existing deferred tax assets.

     Income tax refunds,  net of income tax payments,  were  $1,338,000 in 2004,
     $1,470,000 in 2003 and $2,280,000 in 2002.

10.  LONG-TERM DEBT
     A summary of long-term debt follows:

                                                           May  2,     April 27,
     (dollars in thousands)                                 2004         2003
- --------------------------------------------------------------------------------
     unsecured term notes                             $    49,975       75,000
     canadian government loan                               1,055        1,500
- --------------------------------------------------------------------------------
                                                           51,030       76,500
     current maturities                                      (528)        (500)
- --------------------------------------------------------------------------------
                                                      $    50,502       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 credit
     facility  generally bear 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 May 2, 2004, there were $1.4 million in outstanding
     letters of credit in  support  of  inventory  purchases  and no  borrowings
     outstanding  under the agreement.  Letter of credit and commitment fees are
     also  determined  by the  company's  debt/EBITDA  ratio,  as defined by the
     agreement.  The credit facility expires in August 2004.

     During 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 5 years, with principal payments coming due 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 May 2, 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: 2005 - $528,000;  2006 -  $8,062,000;  2007 - $7,535,000;
     2008- $19,835,000; and 2009 - $7,535,000.

     Interest paid during 2004,  2003 and 2002 totaled  $5,882,000,  $7,058,000,
     and $8,199,000, respectively.

11.     COMMITMENTS AND CONTINGENCIES

     The company leases certain office,  manufacturing and warehouse  facilities
     and  equipment,  primarily  computers  and vehicles,  under  noncancellable
     operating leases.  Lease terms related to real estate range from one to ten
     years with renewal  options for additional  periods ranging from two to ten
     years. The leases  generally  require the company to pay real estate taxes,
     maintenance,  insurance and other  expenses.  Rental  expense for operating
     leases was $5,013,000 in 2004;  $5,673,000 in 2003; and $6,605,000 in 2002.
     Future minimum rental commitments for  noncancellable  operating leases are
     $4,753,000 in 2005;  $3,265,000 in 2006;  $2,067,000 in 2007; $1,217,000 in
     2008; and $235,000 in 2009. Management expects that in the normal course of
     business,  these  leases  will be renewed or  replaced  by other  operating
     leases.

     The company is involved in legal  proceedings  and claims which have arisen
     in the ordinary  course of its business.  These  actions,  when  ultimately
     concluded  and  settled,  will not,  in the opinion of  management,  have a
     material adverse effect upon the financial position,  results of operations
     or cash flows of the company.

     The  company   has   outstanding   capital   expenditure   commitments   of
     approximately $4.7 million as of May 2, 2004.

12.  STOCK OPTION PLANS

     The company has a stock option plan under which options to purchase  common
     stock may be granted to officers,  directors and key  employees.  At May 2,
     2004, 682,450 shares of common stock were authorized for issuance under the
     plan. Of this total, none remain available for grant. Options are generally
     exercisable  from one to five years  after the date of grant and  generally
     expire five to ten years after the date of grant.

     No  compensation  cost has been  recognized  for this stock  option plan as
     options were granted at an option price not less than fair market  value at
     the date of grant.


     A summary of the status of the plan as of May 2, 2004,  April 27,  2003 and
     April  28,  2002 and  changes  during  the  years  ended on those  dates is
     presented below:


                                                2004                  2003                 2002
- ---------------------------------------------------------------------------------------------------
                                             Weighted-            Weighted-             Weighted-
                                               Average              Average               Average
                                              Exercise             Exercise              Exercise
                                     Shares      Price     Shares     Price     Shares      Price
- ---------------------------------------------------------------------------------------------------
                                                                       
     Outstanding at beginning
         of year                    775,500   $  7.91     922,875  $   7.73     788,926   $  8.87
     Granted                              0         0           0         0     290,375      4.07
     Exercised                      (31,175)     4.35    (145,375)     6.74     (91,426)     4.45
     Canceled/expired               (61,875)    12.33      (2,000)     9.00     (65,000)     9.86
- ---------------------------------------------------------------------------------------------------
     Outstanding at end of year     682,450      7.65     775,500      7.91     922,875      7.73
- ---------------------------------------------------------------------------------------------------
     Options exercisable at
         year-end                   512,950      8.88     475,250     10.21     491,625     10.64
     Weighted-average fair value
         of options granted during
         the year                     $0.00                 $0.00                 $2.14
- ---------------------------------------------------------------------------------------------------



                             Options Outstanding                      Options Exercisable
- ---------------------------------------------------------------------------------------------------
                      Number     Weighted-Avg.                      Number
     Range of      Outstanding     Remaining       Weighted-Avg.  Exercisable      Weighted-Avg.
  Exercise Prices   at 5/2/04   Contractual Life  Exercise Price   at 5/2/04      Exercise Price
- ---------------------------------------------------------------------------------------------------
                                                                 
 $  3.03 - $  3.05     91,250      2.4 years       $     3.03        63,500      $      3.03
 $  4.00 - $  7.50    258,575      2.4                   4.27       116,825             4.47
 $  7.63 - $  7.63    108,000      4.4                   7.63       108,000             7.63
 $  7.75 - $ 12.13    133,000      2.0                   9.72       133,000             9.72
 $ 13.34 - $ 20.94     91,625      3.3                  18.83        91,625            18.83
- ---------------------------------------------------------------------------------------------------
                      682,450      2.7             $     7.65       512,950      $      8.88
- ---------------------------------------------------------------------------------------------------


     During fiscal 1995, the company  adopted a stock option plan which provided
     for the one-time grant to officers and certain  senior  managers of options
     to  purchase  121,000  shares of the  company's  common  stock at $.05 (par
     value) per share. As of May 2, 2004, there are no options outstanding under
     the plan.  Options  exercised  during  fiscal  2004,  2003 and 2002 were 0,
     50,500 and 7,000, respectively.  As all outstanding options under this plan
     have been fully  vested,  no  compensation  expense was  recorded in fiscal
     2004, 2003 and 2002.

     During September 1997, the company's  shareholders approved the 1997 option
     plan which provides for the one-time  grant to certain  officers and senior
     managers  of options to purchase  106,000  shares of the  company's  common
     stock at $1.00 per share. Options under the plan are generally  exercisable
     on January 1, 2006. As of May 2, 2004, the 89,000 options outstanding under
     the plan have  exercise  prices of $1.00 and a  weighted-average  remaining
     contractual  life of 2.7  years.  There were no  options  exercised  during
     fiscal 2004,  2003 and 2002,  respectively.  During  fiscal 2004,  2003 and
     2002,  the  compensation  expense  recorded  under  the plan was  $210,000,
     $210,000 and $144,000, respectively.



     During September 2002, the company's  shareholders approved the 2002 option
     plan under which options to purchase up to 1,000,000 shares of common stock
     may be granted to officers,  directors and key  employees.  At May 2, 2004,
     1,000,000  shares of common stock were  authorized  for issuance  under the
     plan.  Of this  total,  820,000  remain  available  for grant.  Options are
     generally  exercisable  from one to four years  after the date of grant and
     generally expire five to ten years after the date of grant. No compensation
     cost has been  recognized for this stock option plan as options are granted
     under the plan at an option  price not less than the fair  market  value at
     the date of grant.

     A summary of the status of the plan as of May 2, 2004,  and April 27,  2003
     and changes during the years ended on those dates is presented below:

                                                2004                 2003
- --------------------------------------------------------------------------------
                                              Weighted-              Weighted-
                                               Average                Average
                                              Exercise               Exercise
                                      Shares    Price     Shares      Price
- --------------------------------------------------------------------------------
     Outstanding at beginning
         of year                      93,250  $  13.43          0   $  0.00
     Granted                          88,750      6.99     93,250     13.43
     Exercised                             0      0.00          0      0.00
     Canceled/expired                 (2,000)     6.61          0      0.00
- --------------------------------------------------------------------------------
     Outstanding at end of year      180,000     10.25     93,250     13.43
- --------------------------------------------------------------------------------
     Options exercisable at
           year-end                   43,000     11.62     11,250      9.37
     Weighted-average fair value
          of options granted during
          the year                     $4.07                $7.29
- --------------------------------------------------------------------------------



                              Options Outstanding                      Options Exercisable
- -----------------------------------------------------------------------------------------------
                       Number      Weighted-Avg.                       Number
    Range of         Outstanding     Remaining       Weighted-Avg.   Exercisable     Weighted-Avg.
 Exercise Prices      at 5/2/04   Contractual Life  Exercise Price    at 5/2/04     Exercise Price
- -----------------------------------------------------------------------------------------------
                                                                 
$  6.61 - $  6.61      75,500       4.1 years       $    6.61             0      $      0.00
$  9.37 - $  9.57      22,500       8.9                  9.47        22,500             9.47
$ 13.99 - $ 13.99      82,000       3.1                 13.99        20,500            13.99
- -----------------------------------------------------------------------------------------------
                      180,000       4.3             $   10.25        43,000      $     11.62
- -----------------------------------------------------------------------------------------------


     Had  compensation  cost for the  stock  option  plan with  682,450  options
     outstanding at May 2, 2004 and the 1997 and 2002  stock-based  compensation
     plans been  determined  consistent  with SFAS No. 123,  the  company's  net
     income (loss),  basic income (loss) per share and diluted income (loss) per
     share would have been changed to the pro forma amounts indicated below:

     (in thousands, except per share data)      2004          2003        2002
- -------------------------------------------------------------------------------
     Net income (loss)       As reported    $  7,220       (24,887)    (3,440)
                             Pro forma         6,905       (25,045)    (3,722)
- -------------------------------------------------------------------------------
     Net income (loss) per   As reported    $   0.63         (2.17)     (0.31)
       share, basic          Pro forma          0.60         (2.19)     (0.33)
- -------------------------------------------------------------------------------
     Net income (loss) per   As reported    $   0.61         (2.17)     (0.31)
       share, diluted        Pro forma          0.59         (2.19)     (0.33)
- -------------------------------------------------------------------------------

     The fair value of each option grant is estimated on the date of grant using
     the Black Scholes option-pricing model with the following  weighted-average
     assumptions used for grants in 2004, 2003 and 2002, respectively:  dividend
     yield of 0%, 0% and 0%;  risk-free  interest rates of 1.9%,  4.2% and 4.8%;
     expected  volatility of 80%, 78% and 62%; and expected  lives of 4 years, 4
     years and 5 years.

13.  DERIVATIVES

     On April 30,  2001,  the company  adopted the  provisions  of SFAS No. 133,
     Accounting for Derivative  Instruments and Hedging Activities.  Adoption of
     SFAS 133 did not  have a  significant  impact  on the  company's  financial
     position,  results of operations or cash flows. SFAS No. 133, as amended by
     SFAS No.  137,  SFAS No.  138 and SFAS No.  149,  requires  the  company to
     recognize all  derivative  instruments  on the balance sheet at fair value.
     These   statements   also  establish  new  accounting   rules  for  hedging
     instruments,  which depend on the nature of the hedge relationship.  A fair
     value hedge  requires that the effective  portion of the change in the fair
     value of a derivative  instrument be offset  against the change in the fair
     value of the underlying asset,  liability,  or firm commitment being hedged
     through earnings.  A cash flow hedge requires that the effective portion of
     the change in the fair value of a derivative  instrument  be  recognized in
     Other  Comprehensive  Income ("OCI"), a component of Shareholders'  Equity,
     and  reclassified  into earnings in the same period or periods during which
     the hedged  transaction  affects  earnings.  The  ineffective  portion of a
     derivative  instrument's change in fair value is immediately  recognized in
     earnings.

     The company uses foreign  exchange  option and forward  contracts to manage
     the exposure related to forecasted purchases of inventories  denominated in
     the EURO.  The  company  utilizes  cash  flow  hedge  accounting  for these
     contracts. At May 2, 2004, there were no contracts outstanding.

     The company  also uses  foreign  exchange  option and forward  contracts to
     manage the exposure  related to firm  commitments  to purchase fixed assets
     denominated  in the EURO.  The  company  has chosen  not to  utilize  hedge
     accounting for these contracts,  and accordingly  changes in the fair value
     of these contracts are recorded currently in earnings.  At May 2, 2004, the
     company had outstanding  foreign  exchange option and forward  contracts to
     purchase a total of 564,000 EURO.

     From time to time,  the  company  used  interest  rate swap  agreements  to
     effectively  fix the interest rates on certain  variable rate debt.  During
     2001,  the  interest  rate  swaps no  longer  served  as a hedge due to the
     repayment of debt;  consequently  the interest  rate swaps were recorded at
     fair value.  During  2002,  the company  paid  $105,000  to  terminate  the
     interest rate swap agreements.

14.  NET INCOME (LOSS) PER SHARE

     Basic net income  (loss) per share is computed  using the  weighted-average
     number of shares  outstanding  during the  period.  Diluted  net 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 net income (loss) per share are as follows:

        (in thousands)                     2004         2003           2002
- -----------------------------------------------------------------------------
     Weighted-average common
           shares outstanding, basic     11,525        11,462        11,230
     Effect of dilutive stock options       252             0             0
- -----------------------------------------------------------------------------
     Weighted-average common
           shares outstanding, diluted   11,777        11,462        11,230
- -----------------------------------------------------------------------------

     Options to purchase  348,337  shares,  413,844 shares and 608,750 shares of
     common  stock were not  included in the  computation  of diluted net income
     (loss) per share for fiscal 2004, 2003 and 2002, respectively,  because the
     exercise  price of the options was greater than the average market price of
     the common  shares.  Options to purchase  556,031 shares and 465,625 shares
     were not included in the computation of diluted net income (loss) per share
     for fiscal 2003 and 2002, respectively,  because the company incurred a net
     loss for these fiscal years.

15.  BENEFIT PLANS

     The company has a defined  contribution plan which covers substantially all
     employees and provides for participant contributions on a pre-tax basis and
     discretionary  matching  contributions by the company, which are determined
     annually.  Company  contributions  to the  plan  were  $1,583,000  in 2004;
     $1,799,000 in 2003; and $1,979,000 in 2002.

     In addition to the defined  contribution  plan,  the company  implemented a
     nonqualified deferred compensation plan covering officers and certain other
     associates in fiscal 2003. The plan provides for participant deferrals on a
     pre-tax basis and non-elective  contributions made by the company.  Company
     contributions  to the plan  were  $62,000  for  both  2004  and  2003.  The
     company's  nonqualified  plan  liability  of $308,000 and $97,000 at May 2,
     2004 and April 27, 2003,  respectively,  is included in accrued expenses in
     the Consolidated Balance Sheets.

16.  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 and damask jacquards,  as
     well as pigment prints to bedding manufacturers.

     International  sales,  of which 98%, 87% and 91% were  denominated  in U.S.
     dollars in 2004,  2003 and 2002,  respectively,  accounted for 11%, 12% and
     14% of net sales in 2004, 2003 and 2002, respectively and are summarized by
     geographic area as follows:



     (dollars in thousands)               2004          2003          2002
- -------------------------------------------------------------------------------
     North America (excluding USA)    $    26,740         30,375        32,033
     Far East and Asia                      6,954          4,926        10,703
     All other areas                        1,557          4,577        10,765
- --------------------------------------------------------------------------------
                                      $    35,251         39,878        53,501
- --------------------------------------------------------------------------------

     Company  assets  located  outside North America are not material for any of
     the three years presented.

     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,  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.

     Sales and gross profit for the company's operating segments are as follows:

     (dollars in thousands)               2004          2003          2002
- --------------------------------------------------------------------------------
     Net sales
         Upholstery Fabrics           $   211,794        240,096       277,272
         Mattress Ticking                 106,322         99,550       105,302
- --------------------------------------------------------------------------------
                                      $   318,116        339,646       382,574
- --------------------------------------------------------------------------------

     Gross profit
         Upholstery Fabrics           $    34,946         34,738        33,648
         Mattress Ticking                  23,376         22,835        29,209
- --------------------------------------------------------------------------------
                                      $    58,322         57,573        62,857
- --------------------------------------------------------------------------------

     One customer represented approximately 13%, 14% and 13% of consolidated net
     sales for 2004, 2003 and 2002,  respectively.  No other customer  accounted
     for 10% or more of consolidated net sales during those years.

     Identifiable assets for the company's operating segments are as follows:

     (dollars in thousands)             2004          2003          2002
- --------------------------------------------------------------------------------
     Identifiable assets
         Upholstery Fabrics         $   114,894        124,889       182,316
         Mattress Ticking                51,880         51,124        55,804
- --------------------------------------------------------------------------------
                                    $   166,774        176,013       238,120
- --------------------------------------------------------------------------------
     Non-identifiable assets
          cash and cash equivalents      14,568         14,355        31,993
          short-term investments              0         10,043             0
          deferred income taxes           9,256         12,303         9,447
          other current assets            1,634          3,204         3,966
          other assets                    1,496          2,235         4,187
- --------------------------------------------------------------------------------
     Total assets                   $   193,728        218,153       287,713
- --------------------------------------------------------------------------------


17.  RELATED PARTY TRANSACTIONS

     A  director  of the  company  is also an officer  and  director  of a major
     customer  of the  company.  The  amount  of  sales  to  this  customer  was
     approximately  $41,819,000 in 2004; $47,593,000 in 2003; and $48,418,000 in
     2002.  The amount due from this  customer at May 2, 2004 was  approximately
     $4,768,000 and at April 27, 2003 was approximately $2,690,000.

     Rents paid to entities  owned by certain  shareholders  and officers of the
     company and their immediate families were  approximately  $682,000 in 2004,
     $708,000 in 2003 and $726,000 in 2002.


18.  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 comprehensive income (loss) follows:

     (dollars in thousands)                         2004       2003       2002
- --------------------------------------------------------------------------------
     Net income (loss)                          $     7,220    (24,887)  (3,440)
     Gain (loss) on foreign exchange options,
          net of taxes:
       Net changes in fair value                          0          0        7
       Net gains reclassified into earnings               0         (7)       0
- --------------------------------------------------------------------------------
                                                $     7,220    (24,894)  (3,433)
- --------------------------------------------------------------------------------


19.  RECENTLY ADOPTED ACCOUNTING STANDARDS

     The  company  adopted  SFAS  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
     loss per share effects of the accounting change be separately disclosed.

     As  required  by  the  standard,  the  company  ceased  recording  goodwill
     amortization  for fiscal 2003. The following table  reconciles  fiscal 2002
     net loss to its amount adjusted to exclude goodwill:

     (dollars in thousands, except per share data)             2002
- ---------------------------------------------------------------------
     Reported  net loss                                 $     (3,440)
     Goodwill amortization, net of tax                           921
- ---------------------------------------------------------------------
     Adjusted net loss                                        (2,519)
- ---------------------------------------------------------------------

     Basic
     Reported net loss per share                               (0.31)
     Adjusted net loss per share                               (0.22)
- ---------------------------------------------------------------------

     Diluted
     Reported net loss per share                               (0.31)
     Adjusted net loss per share                               (0.22)
- ---------------------------------------------------------------------

     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 Culp  Decorative  Fabrics  (CDF),  one of the
     company's  two  divisions  within the  upholstery  segment,  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 determined using several different methods,  including  comparable
     companies,  comparable  transactions and discounted cash flow analysis, was
     less than the carrying value. Accordingly,  the company recorded a goodwill
     impairment  charge of $37.6  million  ($24.2  million net of taxes of $13.4
     million),  or $2.11 per share diluted,  related to the goodwill  associated
     with the CDF division.  After the goodwill impairment charge, the company's
     remaining  goodwill  relates to the following  divisions:  Culp  Decorative
     Fabrics - $5.1 million and Culp Home Fashions - $4.1 million.

     The company  updated its goodwill  impairment  test as of May 2, 2004. This
     updated  impairment  test,  which  was  prepared  by the  company  with the
     assistance  of  an  independent  business  valuation  specialist,  did  not
     indicate any further  impairment  of goodwill.  The  determination  of fair
     value  involves  considerable   estimation  and  judgment.  In  particular,
     determining the fair value of a business unit involves, among other things,
     developing  forecasts of future cash flows and appropriate  discount rates.
     Although  the  company  believes  it has based the  impairment  testing  on
     reasonable  estimates and assumptions,  the use of different  estimates and
     assumptions could result in materially  different results. As a result of a
     continuing difficult business environment, there is a potential for further
     impairment of the goodwill related to Culp Decorative Fabrics.

20.  RECENTLY ISSUED ACCOUNTING STANDARDS

     In April 2002,  the FASB issued SFAS No. 145,  Rescission of FASB Statement
     No. 4, 44, and 64,  Amendment  of FASB  Statement  No.  13,  and  Technical
     Corrections. Under Statement 4, all gains and losses from extinguishment of
     debt were  required to be  aggregated  and, if material,  classified  as an
     extraordinary  item,  net of related  income  tax  effect.  This  Statement
     eliminates   Statement   4  and  as  a  result,   gains  and  losses   from
     extinguishment of debt should be classified as extraordinary  items only if
     they meet the criteria in APB No. 30. This Statement  became  effective for
     the company on April 28, 2003.  As a result of its  adoption,  the net loss
     associated  with  the  debt  extinguishment  during  fiscal  2004  has been
     classified in continuing operations.

     In January  2003,  the FASB  issued  Interpretation  46,  Consolidation  of
     Variable Interest Entities. This Interpretation was subsequently revised in
     December 2003. This Interpretation  clarifies the application of Accounting
     Research Bulletin No. 51,  Consolidated  Financial  Statements,  to certain
     entities in which  equity  investors do not have the  characteristics  of a
     controlling financial interest or do not have sufficient equity at risk for
     the  entity to  finance  its  activities  without  additional  subordinated
     financial  support.  An enterprise  shall  consolidate a variable  interest
     entity,  as defined,  if that enterprise has a variable  interest that will
     absorb a majority of the entity's  expected  losses,  receive a majority of
     the entity's expected residual returns, or both. This Interpretation became
     effective for the company August 4, 2003. The adoption of Interpretation 46
     did not impact the consolidated financial statements.

SELECTED QUARTERLY DATA



                                                  fiscal     fiscal     fiscal     fiscal     fiscal     fiscal      fiscal   fiscal
                                                   2004       2004       2004       2004       2003       2003        2003     2003
(amounts in thousands, except per share            4th        3rd        2nd        1st        4th        3rd         2nd      1st
amounts)                                          quarter    quarter    quarter    quarter    quarter    quarter   quarter   quarter
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
INCOME (LOSS) STATEMENT DATA
     net sales                                  $  85,148     76,561     82,731     73,676     90,406     79,492    83,740   86,008
     cost of sales                                 69,510     62,093     65,993     62,198     74,218     65,704    69,997   72,154
- ------------------------------------------------------------------------------------------------------------------------------------
        gross profit                               15,638     14,468     16,738     11,478     16,188     13,788    13,743   13,854

     SG & A expenses                                9,925     10,282     10,296     10,516     10,324      9,798     9,481   10,437
     restructuring expense (credit)
     and asset impairments                         (1,047)         0          0          0        (25)      (354)   13,360        0
- ------------------------------------------------------------------------------------------------------------------------------------
        income (loss) from operations               6,760      4,186      6,442        962      5,889      4,344    (9,098)   3,417

     interest expense                                 988      1,534      1,509      1,497      1,392      1,665     1,676    1,903
     interest income                                  (20)      (113)      (121)      (122)      (182)      (143)     (121)    (150)
     early extinguishment of debt                       0      1,672          0          0          0          0         0        0
     other expense                                    220        229         62        239        160        192       242      211
- ------------------------------------------------------------------------------------------------------------------------------------
          income (loss) before income taxes         5,572        864      4,992       (652)     4,519      2,630    10,895)   1,453

      income taxes                                  1,839        112      1,846       (241)     1,247        963    (4,305)     538
- ------------------------------------------------------------------------------------------------------------------------------------
     income (loss) before cumulative  effect of
     accounting change                              3,733        752      3,146       (411)     3,272      1,667    (6,590)     915
     cumulative effect of accounting change,
     net of income taxes                                0          0          0          0          0          0         0  (24,151)
- ------------------------------------------------------------------------------------------------------------------------------------
         net income (loss)                          3,733        752      3,146       (411)     3,272      1,667    (6,590) (23,236)
- ------------------------------------------------------------------------------------------------------------------------------------
     depreciation                                   3,348      3,411      3,439      3,444      3,436      3,415     3,498    3,641
- ------------------------------------------------------------------------------------------------------------------------------------

     weighted average shares outstanding           11,531     11,529     11,524     11,515     11,496     11,485    11,483   11,383
     weighted average shares outstanding,
         assuming dilution                         11,815     11,859     11,774     11,515     11,616     11,714    11,483   11,765
- ------------------------------------------------------------------------------------------------------------------------------------
PER SHARE DATA
  basic income (loss) per share:
     income (loss) before cumulative effect of
     accounting change                           $   0.32       0.07       0.27      (0.04)      0.28       0.15     (0.57)    0.08
     cumulative effect of accounting change            0           0          0          0          0          0         0    (2.12)
- ------------------------------------------------------------------------------------------------------------------------------------
     net income (loss)                               0.32       0.07       0.27      (0.04)      0.28       0.15     (0.57)   (2.04)
- ------------------------------------------------------------------------------------------------------------------------------------

   diluted income (loss) per share:
     income (loss) before cumulative effect of
     accounting change                           $   0.32       0.06       0.27      (0.04)      0.28       0.14     (0.57)    0.08
     cumulative effect of accounting change             0          0          0          0          0          0         0    (2.12)
- ------------------------------------------------------------------------------------------------------------------------------------
     net income (loss)                               0.32       0.06       0.27      (0.04)      0.28       0.14     (0.57)   (2.04)
- ------------------------------------------------------------------------------------------------------------------------------------

      book value                                     8.95       8.63       8.55       8.28       8.33       8.02      7.87     8.45
- ------------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA
     operating working capital (3)              $  64,439     62,492     61,262     54,854     61,937     64,063    68,492    70,762
     property, plant and equipment, net            77,770     78,909     81,219     83,299     84,962     85,396    85,049    89,201
     total assets                                 193,728    193,853    224,812    214,387    218,153    236,753   235,598   235,959
     capital expenditures                           2,377      1,103      1,427      1,840      3,153      3,748     2,258     3,070
     long-term debt (1)                            51,030     51,063     76,616     76,551     76,500     96,141    96,558    96,533
     shareholders' equity                         103,391     99,467     98,605     95,340     95,765     92,075    90,326    97,007
     capital employed (2)                         154,421    150,530    175,221    171,891    172,265    188,216   186,884   193,540
- -----------------------------------------------------------------------------------------------------------------------------------
RATIOS & OTHER DATA
     gross profit margin                            18.4%       18.9%      20.2%      15.6%      17.9%      17.3%     16.4%    16.1%
     operating income (loss) margin                  7.9         5.5        7.8        1.3        6.5        5.5     (10.9)     4.0
     net income (loss) margin before cumulative
     effect of accounting change                     4.4         1.0        3.8       (0.6)       3.6        2.1      (7.9)     1.1
     effective income tax rate                      33.0        13.0       37.0       37.0       27.6       36.6      39.5     37.0
     long-term debt-to-total capital employed
     ratio (1)                                      33.0        33.9       43.7       44.5       44.4       51.1      51.7     49.9
     operating working capital turnover (3)          5.2         5.3        5.3        5.1        5.0        4.9       4.8      4.7
     days sales in receivables                        33          31         34         32         32         34        36       34
     inventory turnover                              5.5         4.7        5.1        5.0        5.8        4.9       4.9      4.9
- -----------------------------------------------------------------------------------------------------------------------------------



STOCK DATA
     stock price
          high                                   $ 12.28       12.25      10.95       8.03       8.10       9.97     14.95    17.89
          low                                       8.52        9.98       7.00       5.05       3.75       6.21      3.81     8.00
          close                                     8.61       11.56      10.72       7.42       5.00       7.19      6.50    11.40
     daily average trading volume (shares)          22.9        32.0       56.0      107.9       65.5       59.9      97.4    145.5
- -----------------------------------------------------------------------------------------------------------------------------------

     (1) Long-term debt includes long- and short-term debt
     (2) Capital employed includes long-term debt and shareholders' equity
     (3) Operating working capital for this calculation is accounts receivable, inventories and accounts payable



              ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE

During the three years ended May 2, 2004,  there were no changes of  accountants
and/or  disagreements  on any matters of  accounting  principles or practices or
financial statement disclosures.

                       ITEM 9A.  CONTROLS AND PROCEDURES


Disclosure controls and procedures have been established to ensure that material
information  relating to the company is made known to management,  including the
company's Chief Executive officer and Chief Financial officer,  and the board of
directors.  The company's  Chief Executive  officer and Chief Financial  officer
have  concluded  that the  company's  disclosure  controls  and  procedures  are
effective based on their  evaluation of these controls and procedures at the end
of the period covered by this report.

There have been no significant  changes in the company's  internal controls over
financial  reporting  or in other  factors  that could  materially  affect these
controls  during the period  covered by this report or subsequent to the date of
their evaluation.



                                    PART III

         ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information  with respect to executive  officers and directors of the company is
included in the company's definitive Proxy Statement to be filed within 120 days
after the end of the company's  fiscal year  pursuant to  Regulation  14A of the
Securities and Exchange Commission,  under the caption "Nominees,  Directors and
Executive Officers," which information is herein incorporated by reference.

                         ITEM 11. EXECUTIVE COMPENSATION

Information with respect to executive  compensation is included in the company's
definitive  Proxy  Statement  to be filed  within  120 days after the end of the
company's  fiscal year pursuant to Regulation 14A of the Securities and Exchange
Commission,  under the caption  "Executive  Compensation,"  which information is
herein incorporated by reference.

                ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                             OWNERS AND MANAGEMENT

Information with respect to the security  ownership of certain beneficial owners
and  management is included in the company's  definitive  Proxy  Statement to be
filed  within 120 days after the end of the  company's  fiscal year  pursuant to
Regulation  14A of the  Securities  and Exchange  Commission,  under the caption
"Voting Securities," which information is herein incorporated by reference.

             ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information with respect to certain  relationships  and related  transactions is
included in the company's definitive Proxy Statement to be filed within 120 days
after the end of the company's  fiscal year  pursuant to  Regulation  14A of the
Securities and Exchange Commission,  under the subcaption "Certain Relationships
and  Related   Transactions,"   which  information  is  herein  incorporated  by
reference.

                 ITEM 14: PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information  with  respect to  accountants  fees and services is included in the
company's  definitive  Proxy Statement to be filed within 120 days after the end
of the company's  fiscal year pursuant to Regulation  14A of the  Securities and
Exchange  Commission,  under the caption  "Fees Paid to  Independent  Auditors,"
which information is herein incorporated by reference.




                                    PART IV

               ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                            AND REPORTS ON FORM 8-K

a)    DOCUMENTS FILED AS PART OF THIS REPORT:

      1.    Consolidated Financial Statements

     The  following  consolidated  financial  statements  of Culp,  Inc. and its
subsidiaries are filed as part of this report.

                                                           Page of Annual
                                                              Report on
Item                                                          Form 10-K
- ----                                                          ---------
Consolidated Balance Sheets - May 2, 2004 and.................... 34
  April 27, 2003

Consolidated Statements of Income (Loss) -
  for the years ended May 2, 2004
  April 27, 2003, and April 28, 2002 ............................  35

Consolidated Statements of Shareholders' Equity -
 for the years ended May 2, 2004,
 April 27, 2003, and April 28, 2002..............................  36

Consolidated Statements of Cash Flows -
 for the years ended May 2, 2004,
 April 27, 2003, and April 28, 2002..............................  37

Notes to Consolidated Financial Statements.......................  38

Report of Independent Registered Public Accounting Firm .........  33




     2.    Financial Statement Schedules

     All  financial  statement  schedules  are  omitted  because  they  are  not
applicable,  or not required, or because the required information is included in
the consolidated financial statements or notes thereto.



     3.    Exhibits

     The  following  exhibits  are  attached  at the  end  of  this  report,  or
incorporated by reference herein. Management contracts,  compensatory plans, and
arrangements are marked with an asterisk (*).


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

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

     10(a)      Lease   Agreement,   dated   January  19,  1990,  with  Phillips
                Interests,  Inc.  was  filed as  Exhibit  10(g) to the company's
                Form 10-K for the year ended  April 29,  1990, filed on July 25,
                1990, and is incorporated herein by reference.

     10(b)      Management  Incentive Plan of the company, dated August 1986 and
                amended July 1989,  filed as Exhibit 10(o) to the company's Form
                10-K for the year  ended May 3,  1992,  filed on August 4, 1992,
                and is incorporated herein by reference.  (*)

     10(c)      Lease  Agreement,  dated September 6, 1988,  with Partnership 74
                was filed as  Exhibit  10(h) to the  company's Form 10-K for the
                year  ended  April  28,  1991,  filed  on July 25,  1991, and is
                incorporated herein by reference.

     10(d)      First  Amendment  of Lease  Agreement  dated  July 27, 1992 with
                Partnership  74  Associates  was filed as  Exhibit  10(n) to the
                company's  Form  10-K for the year  ended May 2,  1993, filed on
                July 29, 1993, and is incorporated herein by reference.

     10(e)      Second  Amendment  of Lease  Agreement  dated June 15, 1994 with
                Partnership  74  Associates  was  filed as Exhibit  10(v) to the
                company's  Form 10-Q for the  quarter  ended  October 29,  1995,
                filed  on  December  12,  1995,  and is  incorporated herein  by
                reference.

     10(f)      Second   Amendment  of  Lease  Agreement  dated  April 16, 1993,
                with  Partnership  52  Associates  was filed as Exhibit 10(l) to
                the  company's  Form 10-K for the year ended May 2,  1993, filed
                on July 29, 1993, and is incorporated herein by reference.

     10(g)      1993  Stock  Option  Plan  was  filed  as  Exhibit  10(o) to the
                company's  Form  10-K for the year  ended May 2,  1993, filed on
                July 29, 1993, and is incorporated herein by reference.  (*)

     10(h)      Amendments  to 1993 Stock Option  Agreement dated  September 26,
                2000.   This  amendment  was  filed  as  Exhibit 10(rr)  to  the
                company's  Form 10-Q for the quarter ended October 29, 2000, and
                is incorporated herein by reference. (*)

     10(i)      Performance-Based  Stock  Option Plan,  dated June 21, 1994, was
                filed as Exhibit  10(bb) to the company's Form 10-K for the year
                ended  April  30,  1995,   filed  on  July  26,  1995,   and  is
                incorporated herein by reference. (*)

     10(j)      Form of Note Purchase  Agreement  (providing for the issuance by
                Culp,  Inc. of its $20 million  6.76%  Series A Senior Notes due
                3/15/08  and its $55  million  6.76%  Series B Senior  Notes due
                3/15/10),  each dated March 4, 1998, between Culp, Inc. and each
                of the following:
                1.    Connecticut General Life Insurance Company;
                2.    The Mutual Life Insurance Company of New York;
                3.    United of Omaha Life Insurance Company;
                4.    Mutual of Omaha Insurance Company;
                5.    The Prudential Insurance Company of  America;
                6.    Allstate Life Insurance Company;
                7.    Life Insurance Company of North America;  and
                8.    CIGNA Property and Casualty Insurance Company

                This  agreement  was filed as  Exhibit  10(ll) to the company's
                Form  10-K  for the year  ended  May 3, 1998, filed on July 31,
                1998, and is incorporated herein by reference.

     10(k)      First  Amendment,   dated  January  31,  2002  to Note Purchase
                Agreement  (providing for the issuance by Culp, Inc. of its $20
                million  6.76%  Series A Senior Notes  due  3/15/08 and its $55
                million  6.76%  Series B Senior Notes due  3/15/10), each dated
                March 4, 1998, between Culp, Inc. and each of the following:

                1.    Connecticut General Life Insurance Company;
                2.    Life Insurance Company of North America;
                3.    ACE Property and Casualty;
                4.    J. Romeo & Co.;
                5.    United of Omaha Life Insurance Company;
                6.    Mutual of Omaha Insurance Company;
                7.    The Prudential Insurance of America; and
                8.    Allstate Life Insurance Company

               This  amendment was filed as Exhibit  10(a) to the company's Form
               10-Q for the quarter ended January 27, 2002, and is  incorporated
               herein by reference.

     10(l)     Rights  Agreement,  dated as of October 8,  1999, between  Culp,
               Inc.  and  EquiServe  Trust  Company,   N.A.,  as Rights  Agent,
               including  the form of Articles of Amendment with respect to the
               Series A  Participating Preferred Stock included as Exhibit A to
               the Rights Agreement, the forms of Rights  Certificate  included
               as  Exhibit B to the Rights  Agreement,  and the form of Summary
               of Rights  included as  Exhibit C to the Rights  Agreement.  The
               Rights  Agreement  was filed as  Exhibit  99.1 to the  company's
               Form 8-K dated October 12, 1999, and is  incorporated  herein by
               reference.

      10(m)    Form of Change of  Control and  Noncompetition  Agreement,  each
               dated  December 11, 2001, by and between the company and each of
               Robert G. Culp,  III,  Howard L. Dunn, Jr.,  Franklin  N. Saxon,
               Kenneth M. Ludwig, and Rodney A. Smith. (*)

      10(n)    2002  Stock  Option  Plan  was  filed  as  Exhibit  10(a) to the
               company's  Form  10-Q for  the  quarter ended  January 26, 2003,
               filed   on  March  12,  2003,  and  is  incorporated  herein  by
               reference.(*)

      10(o)    Amended  and  Restated  Credit  Agreement  dated  as  of  August
               23,  2002  among  Culp,   Inc.   and  Wachovia   Bank,  National
               Association, as Agent and as Bank, was filed as Exhibit 10(a) to
               the  company's Form 10-Q for the  quarter  ended July 28,  2002,
               filed  September  11,  2002,  and  is  incorporated   herein  by
               reference.

      10(p)    First  Amendment   to  Amended  and  Restated  Credit  Agreement
               dated as of March 17, 2003 among Culp, Inc. and  Wachovia  Bank,
               National Association, as Agent and as Bank, was filed as exhibit
               10(p) to the  company's form 10-K for the year  ended  April 27,
               2003,  filed  on  July 25,  2003,  and is  incorporated  here by
               reference.

      10(q)    Second  Amendment  to  Amended  and  Restated  Credit  Agreement
               dated as of June 3, 2003 among  Culp,  Inc. and  Wachovia  Bank,
               National Association, as Agent and as Bank. was filed as exhibit
               10(q) to the  company's form 10-K for the year  ended  April 27,
               2003,  filed  on  July 25,  2003,  and is  incorporated  here by
               reference.

      10(r)    Sale and Purchase  Agreement dated March 8, 2004, by and between
               Sara Lee Foundation and the company.

      18       Letter on change in accounting principles

      21       List of subsidiaries of the company

      23(a)    Consent  of  Independent  Registered  Public  Accounting Firm in
               connection  with the  registration  statements of  Culp, Inc. on
               Form S-8  (File Nos.  33-13310,  33-37027,  33-80206,  33-62843,
               333-27519, 333-59512, 333-59514 and 333-101850), dated March 20,
               1987, September 18, 1990, June 13, 1994, September 22, 1995, May
               21, 1997, April 25, 2001, April 25, 2001 and December 12, 2002.

      24(a)    Power of Attorney of Harry R. Culp, DDS, dated July 6, 2004

      24(b)    Power of Attorney of Howard L. Dunn, dated July 6, 2004

      24(c)    Power of Attorney of  Patrick B. Flavin, dated July 7, 2004

      24(d)    Power of Attorney of  Kenneth W. McAllister, dated July 6, 2004

      24(e)    Power of Attorney of  Patrick H. Norton, dated July 8 , 2004

      31(a)    Certification of Principal Executive Officer Pursuant to Section
               302 of Sarbanes-Oxley Act of 2002.

      31(b)    Certification of Principal Financial Officer Pursuant  to Section
               302 of Sarbanes-Oxley Act of 2002.

      32(a)    Certification of Chief Executive Officer  Pursuant to Section 906
               of Sarbanes-Oxley Act of 2002.

      32(b)    Certification of Chief Financial Officer  Pursuant to Section 906
               of Sarbanes-Oxley Act of 2002.


b)    Reports on Form 8-K:

     The  company  filed the  following  reports on Form 8-K during the  quarter
ended May 2, 2004:

     (1) Form 8-K, dated  February 24, 2004,  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 February 1, 2004.

     (2) Form 8-K, dated March 12, 2004,  included under Item 9,  Regulation FD,
     the company's press release to disclose an agreement with Precision Fabrics
     to distribute flame-resistant fabrics to the bedding industry.



c)   Exhibits:

     The  exhibits  to this  Form  10-K are  filed at the end of this  Form 10-K
     immediately  preceded by an index. A list of the exhibits begins on page 63
     under the subheading "Exhibits Index."

d)   Financial Statement Schedules:

     See Item 15(a) (2)







                                SIGNATURES

Pursuant to the  requirements  of Section 13 of the  Securities  Exchange Act of
1934,  CULP,  INC.  has  caused  this  report to be signed on its  behalf by the
undersigned, thereunto duly authorized, on the 16th day of July 2004.

                        CULP, INC.
                        By /s/ Robert G. Culp, III
                               -------------------
                               Robert G. Culp, III
                               Chairman and Chief Executive Officer
                               (principal executive officer)

                        By: /s/ Franklin N. Saxon
                                -----------------
                                Franklin N. Saxon
                                President and Chief Operating
                                Officer (principal financial officer)

                        By: /s/ Kenneth R. Bowling
                                ------------------
                                Kenneth R. Bowling
                                Vice President and Treasurer
                                (principal accounting officer)



Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities indicated on the 16th day of July 2004.

/s/   Robert G. Culp, III           /s/   Patrick H. Norton *
      -------------------                 -------------------
      Robert G. Culp, III                 Patrick H. Norton
      (Chairman of the                    (Director)
       Board of Directors)

/s/   Franklin N. Saxon             /s/   Harry R. Culp *
      -----------------                   ---------------
      Franklin N. Saxon                   Harry R. Culp
         (Director)                         (Director)

/s/   Howard L. Dunn, Jr.*
      --------------------                ----------------
      Howard L. Dunn, Jr.                 H. Bruce English
         (Director)                       (Director)

/s/   Patrick B. Flavin*
      ------------------
      Patrick B. Flavin
      (Director)

/s/   Kenneth W. McAllister*
      ----------------------
      Kenneth W. McAllister
      (Director)

     * By Franklin N.  Saxon,  Attorney-in-Fact,  pursuant to Powers of Attorney
filed with the Securities and Exchange Commission.



                                 EXHIBITS INDEX


Exhibit Number  Exhibit
- --------------  -------
      10(r)     Sale and Purchase  Agreement dated March 8, 2004, by and between
                Sara Lee Foundation and the company.

      18        Letter on change in accounting principles

      21        List of subsidiaries of the company.

      23(a)     Consent of  Independent Registered Public  Accounting  Firm  in
                connection  with  the registration  statements  of Culp, Inc. on
                Form S-8 (File Nos.  33-13310,  33-37027,  33-80206,  33-62843,
                333-27519, 333-59512,  333-59514 and  333-101850),  dated  March
                20, 1987, September 18, 1990, June 13, 1994, September 22, 1995,
                May 21, 1997,  April 25, 2001,  April 25, 2001 and  December 12,
                2002.

      24(a)     Power of Attorney of Harry R. Culp, DDS, dated July 6, 2004

      24(b)     Power of Attorney of Howard L. Dunn, dated July 6, 2004

      24(c)     Power of Attorney of  Patrick B. Flavin, dated July 7, 2004

      24(d)     Power of Attorney of  Kenneth W. McAllister, dated July 6, 2004

      24(e)     Power of Attorney of  Patrick H. Norton, dated July  8, 2004

      31(a)     Certification of Principal Executive Officer Pursuant to Section
                302 of Sarbanes-Oxley Act of 2002.

      31(b)     Certification of Principal Financial Officer Pursuant to Section
                302 of Sarbanes-Oxley Act of 2002.

      32(a)     Certification of Chief Executive Officer Pursuant to Section 906
                of Sarbanes-Oxley Act of 2002.

      32(b)     Certification of Chief Financial Officer Pursuant to Section 906
                of Sarbanes-Oxley Act of 2002.