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

                                UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                   FORM 10-Q

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

                 For the quarterly period ended August 1, 2004

                          Commission File No. 0-12781


                                   CULP, INC.

             (Exact name of registrant as specified in its charter)


          NORTH CAROLINA                               56-1001967
   (State or other jurisdiction of          (I.R.S. Employer Identification No.)
 incorporation or other organization)


 101 S. Main St., High Point, North Carolina              27261-2686
  (Address of principal executive offices)                (zip code)

                                 (336) 889-5161
              (Registrant's telephone number, including area code)


Indicate  by check  mark  whether  the  registrant  (1) has filed all  reports
required  to be filed by Section  13 of the  Securities  Exchange  Act of 1934
during  the  preceding  12  months  and (2) has  been  subject  to the  filing
requirements for at least the past 90 days.

                                YES X    NO

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

                                 YES X   NO

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

           Common shares outstanding at August 1, 2004:  11,547,759
                                Par Value: $.05


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




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

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

Item 1.   Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Income--Three Months Ended August 1, 2004
and August 3, 2003                                                        I-1

Consolidated Balance Sheets--August 1, 2004, August 3, 2003 and
May 2, 2004                                                               I-2

Consolidated Statements of Cash Flows--Three Months Ended August 1,
2004 and August 3, 2003                                                   I-3

Consolidated Statements of Shareholders' Equity                           I-4

Notes to Consolidated Financial Statements                                I-5

Item 2.   Management's Discussion and Analysis of Financial               I-13
          Condition and Results of Operations

Item 3.   Quantitative and Qualitative Disclosures About                  I-19
          Market Risk

Item 4.   Controls and Procedures                                         I-20

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

Signature                                                                 II-2








Item 1: Financial Statements

                                   CULP, INC.
                         CONSOLIDATED STATEMENTS OF LOSS
          FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003

                (Amounts in Thousands, Except for Per Share Data)



                                                                     THREE MONTHS ENDED (UNAUDITED)
                                           --------------------------------------------------------------------------
                                                   Amounts                                  Percent of Sales
                                           ------------------------------------         -----------------------------
                                            August 1,      August 3,       % Over         August 1,        August 3,
                                              2004           2003         (Under)           2004           2003
                                           ------------ ------------  -------------     -------------  --------------
                                                                                            
Net sales                               $       67,849       73,676       (7.9) %          100.0 %          100.0 %
Cost of sales                                   59,174       62,198       (4.9) %           87.2 %           84.4 %
                                           ------------ ------------  -------------     -------------  --------------
   Gross profit                                  8,675       11,478      (24.4) %           12.8 %           15.6 %

Selling, general and
  administrative expenses                        9,280       10,516      (11.8) %           13.7 %           14.3 %
Restructuring credit                              (138)           0      100.0  %           (0.2)%            0.0 %
                                           ------------ ------------  -------------     -------------  --------------
   Income (loss) from operations                  (467)         962     (148.5) %           (0.7)%            1.3 %

Interest expense                                   940        1,497      (37.2) %            1.4 %            2.0 %
Interest income                                    (27)        (122)     (77.9) %           (0.0)%           (0.2)%
Other expense                                      214          239      (10.5) %            0.3 %            0.3 %
                                           ------------ ------------  -------------     -------------  --------------
   Loss before income taxes                     (1,594)        (652)     144.5  %           (2.3)%           (0.9)%

Income taxes *                                    (542)        (241)     124.9  %           34.0 %           37.0 %
                                           ------------ ------------  -------------     -------------  --------------
   Net loss                             $       (1,052)        (411)    (156.0) %           (1.6)%           (0.6)%
                                           ============ ============  =============     -------------  --------------


Net loss per share, basic               $        (0.09)       (0.04)    (125.0) %
Net loss per share, diluted             $        (0.09)       (0.04)    (125.0) %
Average shares outstanding, basic               11,547       11,515        0.3  %
Average shares outstanding, diluted             11,547       11,515        0.3  %



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

See accompanying notes to consolidated financial statements.


                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
                 AUGUST 1, 2004, AUGUST 3, 2003, AND MAY 2, 2004
                                    Unaudited
                             (Amounts in Thousands)



                                                       Amounts                Increase
                                               ------------------------       (Decrease)
                                               August 1,      August 3,  -------------------------    * May 2,
                                                   2004         2003       Dollars     Percent          2004
                                               -----------  -----------  ----------  -------------  -----------
                                                                                       
Current assets:
   Cash and cash equivalents                 $     11,946       15,094     (3,148)      (20.9)%        14,568
   Short-term investments                               0       15,014    (15,014)     (100.0)%             0
   Accounts receivable                             24,242       24,227         15         0.1 %        30,719
   Inventories                                     52,083       49,275      2,808         5.7 %        49,045
   Deferred income taxes                            9,256       12,303     (3,047)      (24.8)%         9,256
   Other current assets                             1,645        4,001     (2,356)      (58.9)%         1,634
                                               -----------  -----------  ----------  -------------  -----------
                 Total current assets              99,172      119,914    (20,742)      (17.3)%       105,222

Property, plant & equipment, net                   78,880       83,299     (4,419)       (5.3)%        77,770
Goodwill                                            9,240        9,240          0         0.0 %         9,240
Other assets                                        1,307        1,934       (627)      (32.4)%         1,496
                                               -----------  -----------  ----------  -------------  -----------

                 Total assets                $    188,599      214,387    (25,788)      (12.0)%       193,728
                                               ===========  ===========  ==========  =============  ===========


Current liabilities:
   Current maturities of long-term debt      $        545          517         28         5.4 %           528
   Accounts payable                                14,857       18,648     (3,791)      (20.3)%        15,323
   Accrued expenses                                10,880       12,856     (1,976)      (15.4)%        13,028
   Accrued restructuring costs                      4,656        7,141     (2,485)      (34.8)%         4,968
   Income taxes payable                               606            0        606       100.0 %         1,850
                                               -----------  -----------  ----------  -------------  -----------
                 Total current liabilities         31,544       39,162     (7,618)      (19.5)%        35,697

Long-term debt, less current maturities            50,519       76,034    (25,515)      (33.6)%        50,502

Deferred income taxes                               4,138        3,851        287         7.5 %         4,138
                                               -----------  -----------  ----------  -------------  -----------
                 Total liabilities                 86,201      119,047    (32,846)      (27.6)%        90,337

Shareholders' equity                              102,398       95,340      7,058         7.4 %       103,391
                                               -----------  -----------  ----------  -------------  -----------

                 Total liabilities and
                 shareholders' equity        $    188,599      214,387    (25,788)      (12.0)%       193,728
                                               ===========  ===========  ==========  =============  ===========

Shares outstanding                                 11,548       11,515         33         0.3 %        11,547
                                               ===========  ===========  ==========  =============  ===========


*  Derived from audited financial statements.

See accompanying notes to consolidated financial statements.


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
          FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003
                                    Unaudited
                             (Amounts in Thousands)



                                                                             THREE MONTHS ENDED
                                                                          --------------------------
                                                                                   Amounts
                                                                          --------------------------
                                                                           August 1,     August 3,
                                                                             2004           2003
                                                                          ------------   -----------
                                                                                   
Cash flows from operating activities:
    Net loss                                                           $      (1,052)         (411)
    Adjustments to reconcile net loss to net cash
       provided by operating activities:
          Depreciation                                                         3,362         3,444
          Amortization of other assets                                            37            45
          Stock-based compensation                                                52            53
          Restructuring credit                                                  (138)
          Changes in assets and liabilities:
             Accounts receivable                                               6,477         8,032
             Inventories                                                      (3,038)          277
             Other current assets                                                (11)         (797)
             Other assets                                                        206           256
             Accounts payable                                                    112          (845)
             Accrued expenses                                                 (2,148)       (1,215)
             Accrued restructuring                                              (228)         (602)
             Income taxes payable                                             (1,244)         (349)
                                                                          ------------   -----------
                Net cash provided by operating activities                      2,387         7,888
                                                                          ------------   -----------

Cash flows from investing activities:
    Capital expenditures                                                      (4,375)       (1,875)
    Purchases of short-term investments                                            0        (5,038)
                                                                          ------------   -----------
                Net cash used in investing activities                         (4,375)       (6,913)
                                                                          ------------   -----------

Cash flows from financing activities:
    Payments on vendor-financed capital expenditures                            (675)         (287)
    Proceeds from issuance of long-term debt                                      34            51
    Proceeds from common stock issued                                              7             0
                                                                          ------------   -----------
                Net cash used in financing activities                           (634)         (236)
                                                                          ------------   -----------

Increase (decrease) in cash and cash equivalents                              (2,622)          739

Cash and cash equivalents at beginning of period                              14,568        14,355
                                                                          ------------   -----------

Cash and cash equivalents at end of period                             $      11,946        15,094
                                                                          ============   ===========


See accompanying notes to consolidated financial statements.








                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Unaudited)

             (Dollars in thousands, except share and per share data)




                                                                          Capital
                                                  Common Stock          Contributed                              Total
                                           --------------------------    in Excess     Unearned    Retained   Shareholders'
                                                Shares         Amount  of Par Value  Compensation  Earnings      Equity
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                           
Balance,  April 27, 2003                      11,515,459     $   576        39,749       (559)     55,999    $  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    $ 103,391
- --------------------------------------------------------------------------------------------------------------------------
    Net loss                                                                                       (1,052)      (1,052)
    Stock-based compensation                                                               52                       52
    Common stock issued in connection
       with stock option plans                     1,125           0             7                                   7
- --------------------------------------------------------------------------------------------------------------------------
Balance,  August 1, 2004                      11,547,759     $   578        39,950       (297)     62,167    $ 102,398
==========================================================================================================================


See accompanying notes to consolidated financial statements.


                                   Culp, Inc.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)
                                       I-5

1. Basis of Presentation

    The  accompanying  unaudited  consolidated  financial  statements of Culp,
Inc. and subsidiaries (the "company")  include all adjustments,  which are, in
the opinion of management,  necessary for fair  presentation of the results of
operations and financial  position.  All of these  adjustments are of a normal
recurring nature except as disclosed in note 9 to the  consolidated  financial
statements.  Results of operations  for interim  periods may not be indicative
of future results. The unaudited  consolidated  financial statements should be
read in conjunction with the audited consolidated financial statements,  which
are  included  in the  company's  annual  report on Form 10-K  filed  with the
Securities and Exchange  Commission on July 16, 2004 for the fiscal year ended
May  2,  2004.  Certain  items  in  the  fiscal  2004  consolidated  financial
statements have been reclassified to conform with the current presentation.

    The  company's  three  months  ended  August  1,  2004 and  August 3, 2003
represent 13 and 14 week periods, respectively.
==============================================================================


 2. Stock-Based Compensation

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

     The  following  table  illustrates  the  effect  on net loss and loss per
share if the  company had applied  the fair value  recognition  provisions  of
SFAS No. 123, as amended by SFAS No. 148,  for the three  months  ended August
1, 2004 and August 3, 2003.

(dollars in thousands, except per share data)
                                    August 1, 2004               August 3, 2003
- ------------------------------------------------------------------------------
Net loss, as reported                  $   (1,052)               $       (411)

Add:  Total stock-based employee
compensation expense included in
net income, net of tax                         35                          33

Deduct:  Total stock-based employee
compensation expense determined under
fair value-based method for all awards,
net of  tax                                  (122)                        (95)

- ------------------------------------------------------------------------------
Pro forma net loss                     $   (1,139)                       (473)
- ------------------------------------------------------------------------------
Loss per share:
Basic - as reported                    $    (0.09)               $      (0.04)
Basic - pro forma                           (0.10)                      (0.04)
Diluted - as reported                       (0.09)                      (0.04)
Diluted - pro forma                         (0.10)                      (0.04)

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

3.  Accounts Receivable

     A summary of accounts receivable follows:

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

(dollars in thousands)               August 1, 2004               May 2, 2004
- ------------------------------------------------------------------------------

Customers                                $   26,554                $   33,064
Allowance for doubtful accounts              (1,266)                   (1,442)
Reserve for returns and allowances           (1,046)                     (903)
- ------------------------------------------------------------------------------
                                         $   24,242                $   30,719
- ------------------------------------------------------------------------------



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

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

(dollars in thousands)               August 1, 2004             August 3, 2003
- ------------------------------------------------------------------------------
Beginning balance                        $   (1,442)               $    (1,558)
Provision for bad debt expense                  199                        (40)
Net write-offs                                  (23)                        40
- ------------------------------------------------------------------------------
Ending balance                           $   (1,266)               $    (1,558)
- ------------------------------------------------------------------------------

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

4.  Inventories

     Inventories  are  carried  at the  lower  of  cost  or  market.  Cost  is
determined using the FIFO (first-in, first-out) method.

     A summary of inventories follows:

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

(dollars in thousands)               August 1, 2004                May 2, 2004
- ------------------------------------------------------------------------------

Raw materials                            $   22,792               $     21,015
Work-in-process                               2,888                      2,489
Finished goods                               26,403                     25,541
- ------------------------------------------------------------------------------
                                         $   52,083               $     49,045
- ------------------------------------------------------------------------------

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

5.  Accounts Payable

    A summary of accounts payable follows:

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

(dollars in thousands)               August 1, 2004                May 2, 2004
- ------------------------------------------------------------------------------

Accounts payable-trade                   $   13,550               $     13,438
Accounts payable-capital expenditures         1,307                      1,885
- ------------------------------------------------------------------------------
                                         $   14,857               $     15,323
- ------------------------------------------------------------------------------

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

6.  Accrued Expenses

        A summary of accrued expenses follows:

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

(dollars in thousands)               August 1, 2004                May 2, 2004
- ------------------------------------------------------------------------------

Compensation, commissions and
   related benefits                      $   5,444                $      8,040
Interest                                     1,435                         459
Accrued rebates                              1,650                       2,258
Other                                        2,351                       2,271
- ------------------------------------------------------------------------------
                                         $  10,880                $     13,028
- ------------------------------------------------------------------------------

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

7.  Long-Term Debt

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

(dollars in thousands)               August 1, 2004                May 2, 2004
- ------------------------------------------------------------------------------

Unsecured term notes                     $  49,975               $      49,975
Canadian government loan                     1,089                       1,055
- ------------------------------------------------------------------------------
                                            51,064                      51,030
Less current maturities                       (545)                       (528)
- ------------------------------------------------------------------------------
                                         $  50,519               $      50,502
- ------------------------------------------------------------------------------


     In August 2002, the company  entered into an agreement with its principal
bank lender that provides for a revolving  loan  commitment of $15.0  million,
including  letters  of  credit  up  to  $2.5  million.  Borrowings  under  the
facility  generally carry interest at the London  Interbank  Offered Rate plus
an adjustable  margin based upon the company's  debt/EBITDA  ratio, as defined
by the  agreement.  As of August 1, 2004,  there were $634,000 in  outstanding
letters  of  credit  in  support  of  inventory  purchases  and no  borrowings
outstanding  under  the  agreement.  The  credit  facility,  which  was due to
expire in August 2004, has been extended to August 2005.

     The unsecured  term notes are payable over an average  remaining  term of
five years  beginning  March 2006  through  March  2010.  Interest  is payable
semi-annually at a fixed coupon rate of 7.76%.

     The company's  loan  agreements  require,  among other  things,  that the
company  maintain  compliance  with  certain  financial  ratios.  At August 1,
2004, the company was in compliance with these financial covenants.

         The principal payment  requirements of long-term debt during the next
five  fiscal  years  are:  2005  -  $545,000;   2006  -  $8,079,000;   2007  -
$7,535,000;  2008 - $19,835,000; and 2009 - $7,535,000.

8. Cash Flow Information

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

(dollars in thousands)               August 1, 2004             August 3, 2003
- ------------------------------------------------------------------------------

Interest                                 $       23               $         38
Income taxes                                    701                        200
- ------------------------------------------------------------------------------

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

     The  non-cash  portion  of  capital   expenditures   representing  vendor
financing  totaled  $5,000 and $39,000 for the three  months  ended  August 1,
2004 and August 3, 2003, respectively.

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

9. Restructuring and Asset Impairment Charges

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

(dollars in thousands)               August 1, 2004                May 2, 2004
- ------------------------------------------------------------------------------

Fiscal 2003 CDF                          $     4,624              $      4,834
Wet Printed Flock                                  0                       100
Fiscal 2001 CDF                                   32                        34
- ------------------------------------------------------------------------------

                                         $     4,656              $      4,968
- ------------------------------------------------------------------------------

       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.



     The following summarizes the fiscal 2005 activity in the restructuring
accrual:

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

                               Employee             Lease
                              Termination      Termination and
  (dollars in thousands)       Benefits       Other Exit Costs           Total
- ------------------------------------------------------------------------------
 Balance, May 2, 2004         $     500             4,334                4,834

 Paid in fiscal 2005                (20)             (190)                (210)
- ------------------------------------------------------------------------------
 Balance, August 1, 2004      $     480             4,144                4,624
- ------------------------------------------------------------------------------


        Wet Printed Flock Restructuring

     In August 2004,  assets held for sale  consisting  of land and a building
valued at  $180,000 in the other  assets line of the May 2, 2004  Consolidated
Balance Sheet were sold,  resulting in a restructuring  credit of $54,000.  An
additional  restructuring  credit of $84,000  was  recognized  relating to the
write-off  of the  remaining  reserve  balance,  which  consisted  of building
related exit costs.

        The following summarizes the fiscal 2005 activity in the CVP
restructuring accrual:

- ------------------------------------------------------------------------------
                               Employee             Lease
                              Termination      Termination and
  (dollars in thousands)       Benefits       Other Exit Costs           Total
- ------------------------------------------------------------------------------
   Balance, May 2, 2004       $       0              100                   100

   Adjustments in fiscal 2005         0              (84)                  (84)

   Paid in fiscal 2005                0              (16)                  (16)
- ------------------------------------------------------------------------------
   Balance, August 1, 2004    $       0                0                     0
- ------------------------------------------------------------------------------


     Fiscal 2001 CDF Restructuring

     The   following   summarizes   the  fiscal  2005   activity  in  the  CDF
restructuring accrual:

- ------------------------------------------------------------------------------
                               Employee             Lease
                              Termination      Termination and
  (dollars in thousands)       Benefits       Other Exit Costs           Total
- ------------------------------------------------------------------------------
   Balance, May 2, 2004       $     34                  0                   34

   Paid in fiscal 2005              (2)                 0                   (2)
- ------------------------------------------------------------------------------
   Balance, August 1, 2004    $     32                  0                   32
- ------------------------------------------------------------------------------

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


10. Comprehensive Loss

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

          A summary of total comprehensive loss follows:

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

(dollars in thousands)               August 1, 2004             August 3, 2003
- ------------------------------------------------------------------------------
Net loss                             $    (1,052)                  $      (411)
Unrealized loss in fair value of
   short-term investments                      0                           (67)
- ------------------------------------------------------------------------------
Net comprehensive loss               $    (1,052)                  $      (478)
- ------------------------------------------------------------------------------

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


11.  Income (Loss) per Share

     Basic  income  (loss) per share is  computed  using the  weighted-average
number of shares  outstanding  during  the  period.  Diluted  income per share
uses the weighted-average  number of shares outstanding during the period plus
the dilutive  effect of stock  options  calculated  using the  treasury  stock
method.  Weighted  average shares used in the computation of basic and diluted
income (loss) per share follows:

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

(dollars in thousands)               August 1, 2004             August 3, 2003
- ------------------------------------------------------------------------------

Weighted average common
        shares outstanding, basic         11,547                        11,515
Effect of dilutive stock options               0                             0
- ------------------------------------------------------------------------------
Weighted average common
        shares outstanding, diluted       11,547                        11,515
- ------------------------------------------------------------------------------

     Options to purchase  437,125  shares and 588,500  shares of common  stock
were not included in the  computation  of diluted loss per share for the three
months  ended  August 1, 2004 and August 3, 2003,  respectively,  because  the
exercise  price of the options was greater  than the average  market  price of
the common shares.

     Options to purchase  541,700  shares and 365,250  shares of common  stock
were not  included  in the  computation  of diluted net loss per share for the
three months ended  August 1, 2004 and August 3, 2003,  respectively,  because
the company incurred a net loss for the period.
==============================================================================


12. Segment Information

            The  company's   operations  are  classified  into  two  segments:
mattress  fabrics  and  upholstery  fabrics.   The  mattress  fabrics  segment
principally  manufactures  and sells  fabrics  to bedding  manufacturers.  The
upholstery  fabrics  segment   principally   manufactures  and  sells  fabrics
primarily to residential and commercial  (contract)  furniture  manufacturers.
The upholstery  fabrics  segment  consists of two divisions:  Culp  Decorative
Fabrics and Culp Velvets/Prints.  Since these divisions have similar products,
manufacturing  processes,  customers,  methods of  distribution,  and economic
characteristics, they are aggregated for segment reporting purposes.

     Effective  May  3,  2004,  the  company  began   evaluating  the  operating
performance   of  its  segments  based  upon  income  from   operations   before
restructuring and related charges or credits and certain  unallocated  corporate
expenses.  Previously, the company evaluated operating segment performance based
upon gross profit. Operating income (loss) for the prior period and gross profit
for both periods by segment is presented for comparative  purposes.  Unallocated
corporate  expenses  represent  primarily  compensation and benefits for certain
executive  officers  and all costs  related to being a public  company.  Segment
assets  include  assets  used in the  operation  of each  segment and consist of
accounts receivable, inventories, and property, plant and equipment. The company
no longer  allocates  goodwill to its  operating  segments  for the  purposes of
evaluating operating performance.

     Financial information for the company's operating segments follow:
                                                 Three  months ended
- ------------------------------------------------------------------------------

(dollars in thousands)              August 1, 2004              August 3, 2003
- ------------------------------------------------------------------------------

Net sales:
     Mattress Fabrics               $      25,953               $       27,220
     Upholstery Fabrics                    41,896                       46,456
- ------------------------------------------------------------------------------
                                    $      67,849               $       73,676
- ------------------------------------------------------------------------------

Gross profit:
     Mattress Fabrics               $       4,794               $        6,072
     Upholstery Fabrics                     3,956                        5,406
     Restructuring related charges            (75) (1)                       0
- ------------------------------------------------------------------------------
                                    $       8,675               $       11,478
- ------------------------------------------------------------------------------

Operating income (loss):
     Mattress Fabrics               $       2,899               $        4,144
     Upholstery Fabrics                    (2,619)                      (1,719)
     Unallocated corporate                   (810)                      (1,463)
     Restructuring related charges
      and credits                              63  (2)                       0
- ------------------------------------------------------------------------------
                                    $        (467)              $          962
- ------------------------------------------------------------------------------

(1) Restructuring  related  charges  represent  equipment  dismantling charges
    and are  included  in the  cost of  sales  line  item in the  Consolidated
    Statement of Loss.
(2) Restructuring  related  charges  and  credits  represent   the $75,000  in
    equipment  dismantling  charges,   offset  by  $138,000  in  restructuring
    credits  (see  note  9).   Restructuring   credits  are  included  in  the
    restructuring  credit  line item in the  Consolidated  Statement  of Loss.
    These  restructuring  related charges and credits relate to the Upholstery
    Fabrics segment.


     Balance sheet information for the company's operating segments follow:

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

(dollars in thousands)              August 1, 2004                 May 2, 2004
- ------------------------------------------------------------------------------
   Segment assets:
     Mattress Fabrics               $      45,860               $       47,691
     Upholstery Fabrics                   105,496                      109,843
- ------------------------------------------------------------------------------
      Total segment assets                151,356                      157,534

 Non-segment assets:
      Cash and cash equivalents            11,946                       14,568
      Deferred income taxes                 9,256                        9,256
      Other current assets                  1,645                        1,634
      Property, plant & equipment           3,849                            0
      Goodwill                              9,240                        9,240
      Other assets                          1,307                        1,496
- ------------------------------------------------------------------------------
      Total assets                  $     188,599               $      193,728
- ------------------------------------------------------------------------------

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

(dollars in thousands)              August 1, 2004              August 3, 2003
- ------------------------------------------------------------------------------

Capital expenditures:
     Mattress Fabrics               $        430                $           66
     Upholstery Fabrics                      237                         1,774
     Unallocated corporate (3)             3,875                             0
- ------------------------------------------------------------------------------
                                    $      4,542                $        1,840
- ------------------------------------------------------------------------------

Depreciation expense:
     Mattress Fabrics               $        916                $          945
     Upholstery Fabrics                    2,446                         2,499
     Unallocated Corporate                     0                             0
- ------------------------------------------------------------------------------
                                    $      3,362                $        3,444
- ------------------------------------------------------------------------------

(3)  Unallocated  corporate  capital  expenditures  for fiscal 2005  represent
primarily capital spending for the new corporate office building.
==============================================================================


ITEM 2.

            CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

     This report and the exhibits attached hereto contain statements that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,   including  the  Private   Securities   Litigation  Reform  Act  of  1995
(Section 27A of the Securities Act of 1933 and Section 27A of the Securities and
Exchange  Act of 1934).  Such  statements  are  inherently  subject to risks and
uncertainties. Further, forward looking statements are intended to speak only as
of the date on which they are made.  Forward-looking  statements  are statements
that include projections, expectations or beliefs about future events or results
or otherwise are not statements of historical  fact.  Such  statements are often
but not always  characterized by qualifying  words such as "expect,"  "believe,"
"estimate," "plan" and "project" and their derivatives,  and include but are not
limited to statements about  expectations for the company's future 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.



    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
                                    OPERATIONS


Results of Operations

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

Overview

     Culp,  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
furniture  manufacturing  (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 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, loveseats, 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. The first  quarter of fiscal 2005  included 13 weeks versus
14 weeks for the same period of fiscal 2004.  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,   printed  fabrics  and
microdenier suedes used primarily for residential furniture.

Effective  May 3, 2004,  the  company  began  allocating  selling,  general  and
administrative  expenses to its  operating  segments  and began  evaluating  the
operating  performance of its segments based upon income (loss) from  operations
before  restructuring  and related  charges or credits  and certain  unallocated
corporate  expenses.   Previously,   the  company  evaluated  operating  segment
performance  based  upon gross  profit.  Operating  income  (loss) for the prior
period and gross profit for both periods by segment is presented for comparative
purposes.  Unallocated  corporate expenses represent primarily  compensation and
benefits for certain executive  officers and all costs related to being a public
company. Segment assets include assets used in the operation of each segment and
consist of accounts receivable,  inventories, and property, plant and equipment.
The company no longer  allocates  goodwill  to its  operating  segments  for the
purposes of evaluating operating performance.

The following tables set forth the company's  sales,  gross profit and operating
income (loss) by segment/division  for the three months ended August 1, 2004 and
August 3, 2003.

                                   CULP, INC.
       SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT/DIVISION
          FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003


                             (Amounts in thousands)




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

                                              Amounts                        Percent of Total Sales
                                          -----------------              ------------------------
                                         August 1,  August 3,  % Over      August 1,    August 3,
Net Sales by Segment                       2004      2003     (Under)       2004          2003
- ---------------------------------------   --------  --------  ----------  -----------  -----------
                                                                        
Mattress Fabrics
     Culp Home Fashions                $   25,953    27,220     (4.7) %       38.3 %       36.9 %
                                          --------  --------  ----------  -----------  -----------

Upholstery Fabrics
    Culp Decorative Fabrics                23,919    29,617    (19.2) %       35.3 %       40.2 %
    Culp Velvets/Prints                    17,977    16,839      6.8  %       26.5 %       22.9 %
                                          --------  --------  ----------  -----------  -----------
                                           41,896    46,456     (9.8) %       61.7 %       63.1 %
                                          --------  --------  ----------  -----------  -----------

     Net Sales                         $   67,849    73,676     (7.9) %      100.0 %      100.0 %
                                          ========  ========  ==========  ===========  ===========


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

Mattress Fabrics                       $    4,794     6,072    (21.0) %       18.5 %       22.3 %
Upholstery Fabrics                          3,956     5,406    (26.8) %        9.4 %       11.6 %
Restructuring related charges (1)             (75)        0    100.0  %       (0.1)%        0.0 %
                                          --------  --------  ----------  -----------  -----------
     Gross Profit                      $    8,675    11,478    (24.4) %       12.8 %       15.6 %
                                          ========  ========  ==========  ===========  ===========


Operating Income (Loss)  by Segment                                   Operating Income (Loss) Margin
- ---------------------------------------                                  ------------------------

Mattress Fabrics                       $    2,899     4,144    (30.0) %       11.2 %       15.2 %
Upholstery Fabrics                         (2,619)   (1,719)   (52.4) %       (6.3)%       (3.7)
Unallocated corporate expenses               (810)   (1,463)    44.6  %       (1.2)%       (2.0)%
Restructuring related charges and
  credits (1)                                  63         0    100.0  %        0.1 %        0.0 %
                                          --------  --------  ----------  -----------  -----------

     Operating Income (Loss)           $    (467)       962   (148.5) %       (0.7)%        1.3 %
                                          ========  ========  ==========  ===========  ===========


Depreciation by Segment
- ---------------------------------------

Mattress Fabrics                       $      916       944     (3.0) %
Upholstery Fabrics                          2,446     2,499     (2.1) %
                                          --------  --------  ----------

Total Depreciation Expense             $    3,362     3,444     (2.4) %
                                          ========  ========  ==========


(1) Restructuring  related charges represent  equipment  dismantling charges and
are  included in the cost of sales line item in the  Consolidated  Statement  of
Loss.  Restructuring  related  charges  and  credits  represent  the  $75,000 in
equipment dismantling charges,  offset by $138,000 in restructuring credits (see
accompanying  note 9).  Restructuring  credits are included in the restructuring
credit line item in the  Consolidated  Statement  of Loss.  These  restructuring
related  charges and  restructuring  credits are associated  with the Upholstery
Fabrics segment.


Three  Months ended  August 1, 2004  compared  with Three Months ended August 3,
2003

The first  quarter of the fiscal year is  typically  the slowest  period for the
company and the furniture  industry due to scheduled  plant vacation  shutdowns.
The seasonal  slowdown,  combined with the continued weakness in consumer demand
for furniture  throughout the summer,  accounted for a modest drop in sales.  In
addition, the first quarter of fiscal 2005 included 13 weeks versus 14 weeks for
the same period of fiscal 2004.  For the first quarter of fiscal 2005, net sales
decreased 7.9% to $67.8  million.  Average weekly sales for the first quarter of
fiscal  2005 were $5.2  million  compared  with $5.3  million  in the prior year
period,  a  decrease  of less than  1.0%.  The  company  reported  a net loss of
$1,052,000,  or $0.09 per share  diluted in the first  quarter  of fiscal  2005,
compared with a net loss of $411,000,  or $0.04 per share diluted,  in the first
quarter  of fiscal  2004.  Restructuring  and  related  charges  and  credits of
approximately  $42,000,  net of income taxes,  were included in the net loss for
the first quarter of fiscal 2005.

Mattress Fabrics Segment

     Net Sales -- Mattress  fabric  sales  (known as mattress  ticking)  for the
first quarter of fiscal 2005 decreased 4.7% to $26.0 million compared with $27.2
million for the same period a year ago. As noted above,  these results reflect a
13 week period versus a 14 week period last year.  Average  weekly sales for the
first quarter of fiscal 2005 were $2.0 million compared with $1.9 million in the
prior year  period,  an increase of 2.7%.  While sales,  on a comparable  basis,
continue  to be  affected  by the  recent  customers'  transition  to  one-sided
mattresses,  which utilize  one-third less fabric,  the mattress ticking segment
experienced higher sales, on an average weekly basis, by expanding business with
certain key accounts.  Also,  mattress  manufacturers  are  currently  incurring
higher  costs for other  mattress  components,  such as steel,  as well as costs
associated  with flame  retardant  requirements.  As a result of these increased
costs,  mattress  manufacturers  are  placing  additional  pressure  on mattress
ticking prices,  and in some instances  manufacturers are moving to lower priced
ticking.

Mattress  ticking  yards sold during the first  quarter of fiscal 2005 were 10.8
million  compared with 10.5 million yards in the first quarter of last year. The
average  selling  price was $2.38 per yard for the first  quarter,  compared  to
$2.57 per yard in the same quarter last year, a decrease of 7.4%.

     Operating  income -- For the first  quarter of fiscal  2005,  the  mattress
fabrics segment reported  operating  income of $2.9 million,  or 11.2% of sales,
compared  with $4.1  million,  or 15.2% of sales,  for the  prior  year  period.
Operating  income was  primarily  impacted by fewer  sales  weeks and  inventory
markdowns  related to certain customer  programs.  These factors are expected to
have significantly less impact on the segment's second quarter results.


Upholstery Fabrics Segment

     Net Sales --  Upholstery  fabric sales for the first quarter of fiscal 2005
decreased  9.8% to $41.9  million when  compared to the first  quarter of fiscal
2004.  Average  weekly  sales for the  first  quarter  of fiscal  2005 were $3.2
million compared with $3.3 million in the prior year period, a decrease of 2.9%.
The lower sales primarily reflect soft demand by furniture retailers, as well as
current consumer preference for leather furniture and increased competition from
imported fabrics, including cut and sewn kits, primarily from Asia.

With the company's offshore sourcing efforts,  including the China platform, the
company is  experiencing  higher sales of upholstery  fabric  products  produced
outside of the company's U.S.  manufacturing  plants. These sales, which include
microdenier suedes and fabrics produced at the company's China plant,  increased
162% over the prior year period and accounted for approximately $5.5 million, or
13.1% of upholstery  fabric sales for the quarter.  Offshore  sourced fabrics of
$2.1 million accounted for approximately 4.5% of upholstery fabric sales for the
same period last year.

Upholstery  fabric yards sold during the first  quarter were 9.3 million  versus
10.6 million in the first  quarter of fiscal  2004, a decline of 12.3%.  Average
selling price was $4.25 per yard for the first  quarter  compared with $4.13 per
yard in the same  quarter  of last  year,  an  increase  of 2.9%,  due to higher
average selling prices in both the CDF and CVP divisions.

     Operating  income (loss) -- Operating  loss for the first quarter of fiscal
2005 was $2.6 million,  or 6.3% of sales,  compared with a loss of $1.7 million,
or 3.7% of sales, for the same period last year. The segment loss in each period
was  primarily  due to  underutilization  of the  company's  U.S.  manufacturing
capacity.  If sales  continue  to be under  pressure in the  upholstery  fabrics
segment,  management is prepared to take the necessary actions to further adjust
the company's cost structure and U.S. capacity,  as the company has demonstrated
in recent years.



Other Corporate Expenses

     Selling,  General  and  Administrative  Expenses  -- SG&A  expenses of $9.3
million  for the first  quarter  of fiscal  2005  decreased  approximately  $1.2
million,  or 11.8%,  from the prior year amount. As a percent of net sales, SG&A
expenses  decreased to 13.7% from 14.3% the previous  year,  due mostly to lower
professional fees.

Unallocated  Corporate  Expenses - The unallocated  corporate  expense  category
includes  certain items that have not been allocated to the company's  segments.
The major components of unallocated  corporate expenses include compensation and
benefits for certain executive  officers and all costs related to being a public
company.  For the first quarter of fiscal 2005,  unallocated  corporate expenses
totaled  $810,000  compared  with $1.5  million  for the same  period last year,
reflecting a substantial decrease in professional fees.

     Interest Expense (Income) - Interest expense for the first quarter declined
to  $940,000  from  $1.5  million  the  previous  year due to  lower  borrowings
outstanding.  Interest  income  decreased to $27,000 from  $122,000 the previous
year due to lower invested balances in fiscal 2005.

     Income Taxes -- The  effective  tax rate (taxes as a  percentage  of pretax
income  (loss))  for the first  quarter of fiscal 2005 was 34.0%  compared  with
37.0% for the same period last year.


Liquidity and Capital Resources

     Liquidity  --The  company's  sources  of  liquidity  include  cash and cash
equivalents, cash flow from operations and amounts available under its revolving
credit line.  These sources have been  adequate for  day-to-day  operations  and
capital expenditures. The company expects these sources of liquidity to continue
to be adequate  for the  foreseeable  future.  Cash and cash  equivalents  as of
August 1, 2004  decreased  to $11.9  million  from  $14.6  million at the end of
fiscal 2004,  primarily reflecting cash flow from operations of $2.4 million and
capital  expenditures  and payments on vendor financed  capital  expenditures of
$5.0 million.

     Working Capital  --Accounts  receivable as of August 1, 2004 increased 0.1%
from the year-earlier level. Days sales outstanding totaled 30 days at August 1,
2004  compared  with 32 days a year ago.  Inventories  at the close of the first
quarter  increased 5.7% from a year ago.  Inventory  turns for the first quarter
were 4.7 versus  5.0 for the  year-earlier  period.  Operating  working  capital
(comprised of accounts receivable and inventories,  less trade accounts payable)
was $61.5 million at August 1, 2004, up from $54.9 million a year ago.

     Financing  Arrangements -- The company's long-term debt of $51.1 million is
unsecured and is comprised of $50.0 million in outstanding  senior notes, with a
fixed interest rate of 7.76%, and a $1.1 million, non-interest bearing term loan
with the  Canadian  government.  Additionally,  the company has a $15.0  million
revolving  credit line with a bank, of which no balance is outstanding at August
1, 2004. The term of the bank agreement, which was due to expire in August 2004,
has been extended to August 2005. The first scheduled  principal  payment on the
$50.0 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 August 1, 2004.

     Capital  Expenditures  -- Capital  spending for the first quarter of fiscal
2005 was $4.5 million,  including approximately $3.9 million for the purchase of
a building that will serve as the  company's  new  corporate  offices and as new
space for the  company's  showrooms.  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. Depreciation for the first quarter
was $3.4  million,  and is estimated at $13.5  million for the full fiscal year.
For  fiscal  2005,  the  company   anticipates   capital   expenditures   to  be
approximately $9.0 million, including the $5.7 million budgeted for the building
purchase and related  renovations.  The company expects that the availability of
funds  under the  revolving  credit line and cash flow from  operations  will be
sufficient to fund its planned capital needs.

     Cash Flow from Operations -- Cash flow from operations was $2.4 million for
the first quarter of fiscal 2005, compared with $7.9 million for the same period
last year.  This decrease was primarily due to a higher  inventory  balances and
lower cash generated from accounts receivable balances. For the first quarter of
fiscal  2005,  cash flow  generated  from  operations,  as well as a portion  of
existing cash on hand, was used for capital  expenditures,  most of which relate
to the building purchase described above.



Seasonality

Mattress Fabrics Segment:

     The  ticking  business  and the bedding  industry  in general are  slightly
seasonal,  with sales  typically  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.


Critical Accounting Policies and Recent Accounting Developments

     The company considered the disclosure  requirements of Financial  Reporting
Release No. 60 regarding critical  accounting  policies and Financial  Reporting
Release No. 61  regarding  liquidity  and  capital  resources,  certain  trading
activities and related party/certain other disclosures, and concluded that there
were no material changes during the first three months of fiscal 2005 that would
warrant  further  disclosure  beyond those matters  previously  disclosed in the
company's Annual Report on Form 10-K for the year ended May 2, 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.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  company is exposed to market risk from  changes in  interest  rates on
debt and foreign  currency  exchange rates.  The company's market risk sensitive
instruments are not entered into for trading purposes. The company's exposure to
interest rate risk consists of floating rate debt based on the London  Interbank
Offered Rate plus an  adjustable  margin under the  company's  revolving  credit
agreement.  As of August 1, 2004 there were no borrowings  outstanding under the
company's  revolving credit  agreement.  Additionally,  approximately 98% of the
company's  long-term debt is at a fixed rate.  Thus, any reasonably  foreseeable
change in interest rates would have no material effect on the company's interest
expense.

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to a foreign  subsidiary  domiciled in Canada and firmly committed and
anticipated  purchases  of certain  machinery,  equipment  and raw  materials in
foreign  currencies.  The company's  Canadian  subsidiary uses the United States
dollar as its functional currency.  The company generally does not use financial
derivative  instruments to hedge foreign currency exchange rate risks associated
with the Canadian subsidiary. However, the company generally enters into foreign
exchange  forward  and option  contracts  as a hedge  against  its  exposure  to
currency  fluctuations on firmly committed and anticipated  purchases of certain
machinery, equipment and raw materials. The amount of Canadian-denominated sales
and manufacturing costs is not material to the company's consolidated results of
operations; therefore, a 10% change in the exchange rate at August 1, 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 its 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 August 1, 2004 would
not  have a  significant  impact  on the  company's  results  of  operations  or
financial position.


ITEM 4.  CONTROLS AND PROCEDURES

     The company  conducted a review and evaluation of its  disclosure  controls
and  procedures,  under  the  supervision  and  with  the  participation  of the
company's  principal  executive  officer and principal  financial  officer as of
August 1, 2004,  and the principal  executive  officer and  principal  financial
officer have concluded that the company's disclosure controls and procedures are
adequate and effective. In addition, no change in the company's internal control
over  financial  reporting has occurred  during,  or  subsequent  to, the period
covered by this report that has materially affected,  or is reasonably likely to
materially affect, the company's internal control over financial reporting.

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

Item 6.   Exhibits and Reports on Form 8-K

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

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

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

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

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

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

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


(b)   Reports on Form 8-K:

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

   Form 8-K dated May 12, 2004, included under Item 12, Results of Operations
   and Financial Condition, the company's press release disclosing
   management's estimates of its earnings for the fourth quarter of fiscal
   year ended May 2, 2004.

   Form 8-K dated May 13, 2004, included under Item 9, Regulation FD, the
   company's press release announcing senior management changes.

   Form 8-K dated June 16, 2004, included under Item 12, Results of
   Operations and Financial Condition, the company's press release announcing
   its financial results for the fourth quarter and fiscal year ended May 2,
   2004.





SIGNATURES

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

                                    CULP, INC.
                                    (Registrant)


Date:   September 10, 2004      By:  /s/  Franklin N. Saxon
                                          -----------------
                                          Franklin N. Saxon
                                          President and Chief Operating Officer
                                          (Authorized to sign on behalf
                                          of the registrant and also sign-
                                          ing as principal financial officer)

                                 By:  /s/ Kenneth R. Bowling
                                          ------------------
                                          Kenneth R. Bowling
                                          Vice President-Finance, Treasurer
                                          (Authorized to sign on behalf
                                          of the registrant and also sign-
                                          ing as principal accounting officer)