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 period ended January 26, 1997

                          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)

                                (910) 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



          Common shares outstanding at January 26, 1997:  11,352,477
                                Par Value: $.05







                              INDEX TO FORM 10-Q

                               January 26, 1997

Part I -  Financial Information.                                        Page
- ------------------------------------------                              -------

Item 1.    Consolidated Financial Statements:

Statements of Income--Three and Nine Months Ended                       I-1
     January 26, 1997 and January 28, 1996

Balance Sheets--January 26, 1997, January 28, 1996 and April 28, 1996   I-2

Statements of Cash Flows---Nine Months                                  I-3
ended January 26, 1997 and January 28, 1996

Statements of Shareholders' Equity                                      I-4

Notes to Financial Statements                                           I-5

Sales by Product Category/Business Unit                                 I-9

International Sales by Geographic Area                                  I-10

Item 2.   Management's Discussion and Analysis of Financial             I-11
Condition and Results of Operation

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

Item 1.   Legal Proceedings                                             II-1

Item 2.   Changes in Securities                                         II-1

Item 3.   Default Upon Senior Securities                                II-1

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

Item 5.   Other Information                                             II-1

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

Signatures                                                              II-7






                                   CULP, INC.
                         CONSOLIDATED INCOME STATEMENTS
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 26, 1997 AND JANUARY 28, 1996

               (Amounts in Thousands, Except for Per Share Data)



                         THREE MONTHS ENDED (UNAUDITED)

                             Amounts                          Percent of Sales
                          January 26, January 28,   % Over
                              1997       1996       (Under)     1997      1996
                           ----------  ----------  --------  -------   -------
                                                        
Net sales                 $    97,468    86,476     12.7 %   100.0 %   100.0 %
Cost of sales                  80,317    71,447     12.4 %    82.4 %    82.6 %
                           ----------  ---------   --------  -------   -------
     Gross profit              17,151    15,029     14.1 %    17.6 %    17.4 %

Selling, general and
  administrative expenses      10,760     9,639     11.6 %    11.0 %    11.1 %
                           ----------  ---------   --------  -------   -------
  Income from operations        6,391     5,390     18.6 %     6.6 %     6.2 %

Interest expense                1,228     1,279     (4.0)%     1.3 %     1.5 %
Interest income                   (73)        0       ** %    (0.1)%     0.0 %
Other expense (income), net       421       266     58.3 %     0.4 %     0.3 %
                           ----------  ---------   --------  -------   -------
    Income before income taxes  4,815     3,845     25.2 %     4.9 %     4.4 %

Income taxes  *                 1,805     1,430     26.2 %    37.5 %    37.2 %
                           ----------  ---------   --------  -------   -------
     Net income           $     3,010     2,415     24.6 %     3.1 %     2.8 %
                           ==========  =========  ========  ========  ========
Average shares outstanding     11,342    11,232      1.0 %
Net income per share            $0.27     $0.22     22.7 %
Dividends per share           $0.0325   $0.0275     18.2 %






                            NINE MONTHS ENDED (UNAUDITED)

                             Amounts                       Percent of Sales
                            January 26  January 28, % Over
                              1997      1996     (Under)    1997      1996
                           ----------  ----------  --------  -------   -------
                                                        
Net sales                 $   293,201   249,505     17.5 %   100.0 %   100.0 %
Cost of sales                 241,008   206,171     16.9 %    82.2 %    82.6 %
                           ----------  ----------  --------  -------   -------
  Gross profit                 52,193    43,334     20.4 %    17.8 %    17.4 %

Selling, general and
  administrative expenses      33,328    27,768     20.0 %    11.4 %    11.1 %
                           ----------  ----------  --------  -------   -------
  Income from operations       18,865    15,566     21.2 %     6.4 %     6.2 %

Interest expense                3,652     3,964     (7.9)%     1.2 %     1.6 %
Interest income                  (190)        0       ** %    (0.1)%     0.0 %
Other expense (income), net     1,117       592     88.7 %     0.4 %     0.2 %
                           ----------  ----------  --------  -------   -------
  Income before income taxes   14,286    11,010     29.8 %     4.9 %     4.4 %

Income taxes  *                 5,356     4,080     31.3 %    37.5 %    37.1 %
                           ----------  ----------  --------  -------   -------
  Net income              $     8,930     6,930     28.9 %     3.0 %     2.8 %
                           ==========  =========  ========  ========  ========
Average shares outstanding     11,317    11,218      0.9 %
Net income per share            $0.79     $0.62     27.4 %
Dividends per share           $0.0975   $0.0825     18.2 %


 * Percent of sales column is calculated as a % of income before income taxes.
** Measurement is not meaningful.

                                      I-1




                                   CULP, INC.
                          CONSOLIDATED BALANCE SHEETS
             JANUARY 26, 1997, JANUARY 28, 1996 AND APRIL 28, 1996

                       (Unaudited, Amounts in Thousands)



                                           Amounts               Increase
                                     January 26,  January 28,   (Decrease)     * April 28,
                                        1997      1996        Dollars  Percent    1996
                                      ----------  ----------- -------  ------- ----------
                                                                       
Current assets
   Cash and cash investments    $           406     1,841       1,435)  (77.9)%       498
   Accounts receivable                   50,157    43,642       6,515    14.9 %    52,038
   Inventories                           50,755    49,960         795     1.6 %    47,395
   Other current assets                   3,701     3,436         265     7.7 %     4,167
                                      -----------   -------    -------  -------   -------
        Total current assets             105,019    98,879      6,140     6.2 %   104,098

Restricted investments                    11,778         0     11,778               5,274
Property, plant & equipment, net          86,146    73,356     12,790    17.4 %    76,961
Goodwill                                  22,413    23,037       (624)   (2.7)%    22,871
Other assets                               2,906     2,432        474    19.5 %     2,440
                                     -----------   -------    -------  --------   -------
        Total assets                     228,262   197,704     30,558    15.5 %   211,644
                                     ===========   =======    =======  ========   =======

Current Liabilities
  Current maturities of long-term debt  $  6,100    11,555     (5,455)  (47.2)%     7,100
  Accounts payable                        20,833    22,516     (1,683)   (7.5)%    27,308
  Accrued expenses                        15,644    11,181      4,463    39.9 %    12,564
  Income taxes payable                     1,753     1,336        417    31.2 %       197
        Total current liabilities         44,330    46,588     (2,258)   (4.8)%    47,169
                                      -----------  -------     -------  -------   -------
Long-term debt                            86,266    68,112      18,154      26.7 %    74,941

Deferred income taxes                      8,088     5,381       2,707      50.3 %     8,088
           Total liabilities             138,684   120,081      18,603      15.5 %   130,198
                                     -----------    -------     -------   -------   -------
Shareholders' equity                      89,578    77,623      11,955      15.4 %    81,446

           Total liabilities and
           shareholders' equity         $228,262   197,704      30,558      15.5 %   211,644
                                     ===========   =======      =======   ========  ========

Shares outstanding                        11,352    11,265          87       0.8 %    11,290
                                     ===========   =======      =======   ========  ========

Derived from audited financial statements.
                                       I-2


                                   CULP, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
        FOR THE NINE  MONTHS  ENDED  JANUARY 26, 1997 AND JANUARY 28, 1996
                        (Unaudited, Amounts in Thousands)




                                                                      NINE MONTHS ENDED
                                                                 ------------------------
                                                                           Amounts
                                                                 ------------------------
                                                                   January 26, January 28,
                                                                       1997       1996
                                                                 ------------- -----------
Cash flows from operating activities:
                                                                              
  Net income                                                    $      8,930      6,930
  Adjustments to reconcile net income to net
    cash provided by (used in) operating activities:
      Depreciation                                                     9,440      9,278
      Amortization of intangible assets                                  634        544
      Provision for deferred income taxes                                  0        (37)
      Changes in assets and liabilities:
        Accounts receivable                                            1,881        610
        Inventories                                                   (3,360)    (4,189)
        Other current assets                                             466       (242)
        Other assets                                                    (642)       (57)
        Accounts payable                                              (2,213)    (2,838)
        Accrued expenses                                               3,080       (351)
        Income taxes payable                                           1,556        675
                                                                 ------------ ----------
          Net cash provided by (used in) operating activities         19,772     10,323
                                                                 ------------ -----------
Cash flows from investing activities:
  Capital expenditures                                               (18,625)    (7,710)
  Purchases of restricted investments                                 (9,681)         0
  Purchase of investments to fund deferred compensation liability          0     (1,286)
  Proceeds from sale of restricted investments                         3,177        795
                                                                 ------------ ----------
          Net cash provided by (used in) investing activities        (25,129)    (8,201)
                                                                 ------------ ----------
Cash flows from financing activities:
  Proceeds from issuance of long-term debt                            15,900     10,500
  Principal payments on long-term debt                                (5,575)    (4,575)
  Change in accounts payable-capital expenditures                     (4,262)    (6,896)
  Dividends paid                                                      (1,103)      (926)
  Proceeds from sale of common stock                                     305        223
                                                                 ------------ ----------
          Net cash provided by (used in) financing activities          5,265     (1,674)
                                                                 ------------ ----------
Increase (decrease) in cash and cash investments                         (92)       448

Cash and cash investments at beginning of period                         498      1,393
                                                                  ----------- ----------
Cash and cash investments at end of period                      $        406      1,841
                                                                 ============ ==========

                                      I-3





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

   (Dollars in thousands, except per share data)



                                                  Capital
                                                Contributed                 Total
                               Common Stock     in Excess    Retained   Shareholders'
                               ------------     of Par Value Earnings      Equity
                            Shares      Amount
    ---------------------------------------------------------------------------------
                                                                     
    Balance, April 30, 19  11,204,766 $    560 $    16,577 $    54,259 $    71,396
     Cash dividends                                             (1,236)     (1,236)
       ($.11 per share)
     Net income                                                 10,980      10,980
     Common stock issued in
       connection with stock
       option plan             85,534        5         301                     306
    ---------------------------------------------------------------------------------
    Balance, April 28, 19  11,290,300 $    565 $    16,878 $    64,003 $    81,446
     Cash dividends                                             (1,103)     (1,103)
       ($.0975 per share)
     Net income                                                  8,930       8,930
     Common stock issued in
       connection with stock
       option plan             62,177        1         304                     305
    ---------------------------------------------------------------------------------
    Balance, January 26,   11,352,477 $    566 $    17,182 $    71,830 $    89,578
    =================================================================================




                                       I-4



                                  Culp, Inc.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (unaudited)


1. Basis of Presentation

   The  financial  information  included  herein  is  unaudited;  however,  such
information   reflects  all   adjustments   (consisting   of  normal   recurring
adjustments) which the management of the company considers  necessary for a fair
statement of results for the interim periods.
   Certain  amounts for fiscal year 1996 have been  reclassified to conform with
the fiscal year 1997 presentation.  Such  reclassifications had no effect on net
income as previously  reported.  All such  adjustments are of a normal recurring
nature.
   The results of operations  for the nine months ended January 26, 1997 are not
necessarily indicative of the results to be expected for the full year.

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

2. Accounts Receivable

   A summary of accounts receivable follows (dollars in thousands):

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

                                          January 26, 1997   April 28, 1996
- ------------------------------------------------------------------------------

Customers                                       $   51,807        $   53,321
Factors                                               -0-                 71
Allowance for doubtful accounts                     (1,304)           (1,016)
Reserve for returns and allowances                 (   346)             (338)
- ------------------------------------------------------------------------------

                                                $   50,157        $   52,038

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

3. Inventories

   Inventories  are carried at the lower of cost of market.  Cost is  determined
for substantially all inventories using the LIFO (last-in, first-out) method.

   A summary of inventories follows (dollars in thousands):

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

                                         January 26, 1997   April 28, 1996
- ------------------------------------------------------------------------------

Raw materials                             $       31,042      $     29,150
Work-in-process                                    3,548             5,067
Finished goods                                    20,842            16,708
- ------------------------------------------------------------------------------

Total inventories valued at FIFO cost             55,432            50,925
Adjustments of certain inventories to the
      LIFO cost method                            (4,677)           (3,530)
- ------------------------------------------------------------------------------

                                              $   50,755        $   47,395

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

                                      I-5



4.  Restricted   Investments.   Restricted  investments  were  purchased  with
proceeds  from  industrial  revenue  bond  issues  and  are  invested  pending
application  of such proceeds to project costs or repayment of the bonds.  The
investments are stated at cost which approximates market value.

5. Accounts Payable

   A summary of accounts payable follows (dollars in thousands):
- ------------------------------------------------------------------------------

                                             January 26, 1997  April 28, 1996
- ------------------------------------------------------------------------------

Accounts payable-trade                          $   19,357         $  21,570
Accounts payable-capital expenditures                1,476             5,738
- ------------------------------------------------------------------------------
                                                $   20,833         $  27,308

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

6. Accrued Expenses

   A summary of accrued expenses follows (dollars in thousands):
- ------------------------------------------------------------------------------

                                            January 26, 1997   April 28, 1996
- ------------------------------------------------------------------------------

Compensation and benefits                       $   10,791        $    8,153
Other                                                4,853             4,411
- ------------------------------------------------------------------------------

                                                $   15,644        $   12,564

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

7. Long-term Debt

   A summary of long-term debt follows (dollars in thousands):
- ------------------------------------------------------------------------------

                                            January 26, 1997   April 28, 1996
- ------------------------------------------------------------------------------

Industrial revenue bonds and other obligations  $  31,666         $   22,241
Revolving credit line                              29,700             23,300
Term loan                                          31,000             35,500
Subordinated note payable                            -0-               1,000
- ------------------------------------------------------------------------------

                                                    92,366            82,041

Less current maturities                             (6,100)           (7,100)
- ------------------------------------------------------------------------------

                                                $   86,266        $   74,941

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

                                      I-6

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

    The company has an unsecured loan  agreement with two banks,  which provides
for a $31,000,000  five-year term loan and a $33,500,000  revolving credit line,
which also has a five-year term. The term loan requires monthly  installments of
$500,000  and a final  payment of  $6,500,000  on March 1, 2001.  The  revolving
credit line requires payment of an annual facility fee in advance.
   The company's loan agreements  require,  among other things, that the company
maintain  certain  financial  ratios.  At January 26,  1997,  the company was in
compliance with these required financial covenants.
   At January 26, 1997, the company had three  interest rate swap  agreements in
order to reduce its  exposure  to  floating  interest  rates on a portion of its
variable rate borrowings.

   The  following  table  summarizes  certain data  regarding  the interest rate
swaps:

               notional amount    interest rate     expiration date
               ---------------    -------------     ---------------

                $ 15,000,000            7.3%          April 2000
                $  5,000,000            6.9%          June 2002
                $  5,000,000            6.6%          July 2002

    Net amounts paid under these agreements  increased  interest expense for the
nine months  ended  January  26,  1997 and  January  28,  1996 by  approximately
$233,000 and $196,000,  respectively.  Management believes the risk of incurring
losses  resulting from the inability of the bank to fulfill its obligation under
the  interest  rate swap  agreements  to be remote and that any losses  incurred
would be immaterial.

   The  estimated  amount at which  the  company  could  have  terminated  these
agreements as of January 26, 1997 is approximately $185,000.

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

8. Cash Flow Information

   Payments for interest and income taxes during the period were  (dollars in
thousands)

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

                                                            1997        1996
- ------------------------------------------------------------------------------
 .
Interest                                              $    3,437     $ 3,990
Income taxes                                               4,003       3,148

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


9. Foreign Exchange Forward Contracts

   The company  generally enters into foreign  exchange  forward  contracts as a
hedge  against its  exposure to currency  fluctuations  on firm  commitments  to
purchase  certain  machinery  and  equipment  and raw  materials.  Machinery and
equipment  and  raw  material  purchases  hedged  by  foreign  exchange  forward
contracts  are  valued  by using the  exchange  rate of the  applicable  foreign
exchange forward  contract.  At January 26, 1997, the company had  approximately
$2,600,000 of foreign exchange forward contracts outstanding.

                                      I-7

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


10. Subsequent Event
       On January 30, 1997, the company sold 1,200,000 shares of common stock in
a public offering which provided net proceeds of approximately $16,300,000.  The
net proceeds from the offering were used to reduce outstanding  borrowings under
the company's revolving credit line.

                                      I-8


                                  CULP, INC.
                     SALES BY PRODUCT CATEGORY/BUSINESS UNIT
  FOR THREE MONTHS AND NINE MONTHS ENDED JANUARY 26, 1997 AND JANUARY 28, 1996


                             (Amounts in thousands)



                         THREE MONTHS ENDED (UNAUDITED)

                         Amounts                     Percent of Total Sales
                         January 26,  January 28,  % Over
Product Category/Business   1997        1996       (Under)      1997    1996


                                                        
Upholstery Fabrics
    Culp Textures         $ 20,389     20,685      (1.4)%     20.9 %  23.9 %
    Rossville/Chromatex     18,953     18,567       2.1 %     19.4 %  21.5 %
                            39,342     39,252       0.2 %     40.4 %  45.4 %

    Velvets/Prints          40,387     31,836      26.9 %     41.4 %  36.8 %
                            79,729     71,088      12.2 %     81.8 %  82.2 %
Mattress Ticking
    Culp Home Fashions      17,739     15,388      15.3 %     18.2 %  17.8 %

                      *   $ 97,468     86,476      12.7 %    100.0 % 100.0 %





                         NINE MONTHS ENDED (UNAUDITED)

                                   Amounts                Percent of Total Sales
                           January 26, January 28, % Over
 Product Category/Business   1997          1996     (Under)        1997    1996

                                                           
Upholstery Fabrics
    Culp Textures         $ 65,191       60,984      6.9 %        22.2 %  24.4 %
    Rossville/Chromatex     58,840       51,885     13.4 %        20.1 %  20.8 %
                           124,031      112,869      9.9 %        42.3 %  45.2 %

    Velvets/Prints         115,487       87,440     32.1 %        39.4 %  35.0 %
                           239,518      200,309     19.6 %        81.7 %  80.3 %
Mattress Ticking
    Culp Home Fashions      53,683       49,196      9.1 %        18.3 %  19.7 %

                        * $293,201      249,505     17.5 %        100.0%  100.0%


*US.  sales were  $70,931 and  $67,506  for the three  months of fiscal 1997 and
fiscal  1996,  respectively;  and  $220,791  and $196,543 for the nine months of
fiscal 1997 and fiscal  1996,  respectively.  The  percentage  increases in U.S.
sales were 5.1% for the three months and 12.3% for the nine months.

                                      I-9


                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
  FOR THREE MONTHS AND NINE MONTHS ENDED JANUARY 26, 1997 AND JANUARY 28, 1996


                             (Amounts in thousands)



                          THREE MONTHS ENDED (UNAUDITED)
                                                                  Percent of the Company's
                                        Amounts                           Total Sales
                                January 26, January 28,   % Over
                                     1997       1996      (Under)         1997     1996
                                                                   
    Geographic Area
North America (Excluding USA) $      6,482     5,488      18.1 %         6.7 %    6.3 %
Europe                               7,213     5,590      29.0 %         7.4 %    6.5 %
Middle East                          4,580     2,383      92.2 %         4.7 %    2.8 %
Far East & Asia                      6,862     4,052      69.3 %         7.0 %    4.7 %
South America                          855       703      21.6 %
All other areas

                              $     26,537    18,970       39.9 %       27.2 %   21.9 %






                          NINE MONTHS ENDED (UNAUDITED)
                                                                  Percent of the Company's
                                       Amounts                           Total Sales
                              January 26,   January 28,  % Over
    Geographic Area              1997         1996      (Under)         1997     1996
                                                                   
North America (Excluding USA)$   20,555      16,275      26.3 %         7.0 %    6.5 %
Europe                           17,573      13,072      34.4 %         6.0 %    5.2 %
Middle East                      13,736       7,933      73.2 %         4.7 %    3.2 %
Far East & Asia                  15,893       9,821      61.8 %         5.4 %    3.9 %
South America                     2,464       2,297       7.3 %         0.8 %    0.9 %
All other areas                   2,189       3,564     (38.6)%

                             $   72,410     52,962       36.7 %        24.7 %   21.2 %





International  sales , and the  percentage of total sales,  for each of the last
seven fiscal years  follows:  fiscal 1991- $20,295  (12%);  fiscal 1992-$ 34,094
(18%);  fiscal  1993-$40,729  (20%);  fiscal  1994-$44,038  (18%);  fiscal 1995-
$57,971 (19%); and fiscal 1996-$77,397 (22%).

Certain amounts for fiscal year 1996 have been  reclassified to conform with the
fiscal 1997 presentation.

                                   I-10


Management's Discussion and Analysis of Operations


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

Overview

For the three months ended January 26, 1997, net sales rose 13% to $97.5 million
compared  with $86.5  million  in the  year-earlier  period.  Net income for the
quarter totaled $3.0 million, or $0.27 per share, compared with $2.4 million, or
$0.22 per share,  for the third  quarter of fiscal  1996.  The increase in sales
primarily  reflected  higher  shipments of  upholstery  fabrics and, to a lesser
degree, increased sales of mattress ticking to both U.S.-based and international
manufacturers. The company experienced a generally favorable pattern in incoming
orders during the period,  but the year-to-year  gain in sales was lower than in
either the first or second fiscal quarters.  Business with U.S.-based  customers
increased 5% from a year ago while sales to customers  outside the United States
rose 40% for the quarter.  International  sales are continuing to account for an
increasing  percentage  of the company's  total sales.  Demand for the company's
products is dependent on the various factors which affect consumer  purchases of
upholstered furniture and bedding including housing starts and sales of existing
homes,  the level of consumer  confidence,  prevailing  interest  rates for home
mortgages and the availability of consumer credit.


Three And Nine Months  Ended  January 26,  1997  Compared  With Three And Nine
Months Ended January 28, 1996

      Net Sales. For the third fiscal quarter,  net sales increased $11 million,
or 13%,  compared with the  year-earlier  period.  Sales of  upholstery  fabrics
increased  $8.6  million,  or 12%,  from a year ago. In this  product  category,
Velvets/Prints  had  significantly  higher  sales for the quarter and first nine
months,  Rossville/Chromatex  had  slightly  higher  sales for the  quarter  and
substantially  higher  sales for the nine month  period,  and Culp  Textures had
slightly lower sales for the quarter with a moderate increase for the nine month
period.  Sales of mattress  ticking for the quarter rose $2.4  million,  or 15%,
from a year ago. International sales, consisting primarily of upholstery fabrics
increased  $7.6  million  from  the  year-earlier  period.  International  sales
accounted for 27% of the  company's  sales for the third quarter and 25% for the
first nine months compared with 22% and 21%, respectively, a year ago.

                                      I-11




      Gross  Profit and Cost of Sales.  Gross  profit for the third  quarter and
first nine months  increased both in absolute dollars and as a percentage of net
sales. Factors  contributing to the higher profitability  included the increased
absorption  of fixed  costs as a result  of the  growth  in sales as well as the
benefit from the company's ongoing capital  investment in equipment  designed to
lower manufacturing costs and raise productivity.  During the first nine months,
the  company  also  began  to  experience  a  stabilization  in the  cost of raw
materials and, in some instances, has realized lower costs.

      Selling,  general  and  administrative  expenses.   Selling,  general  and
administrative  expenses  decreased as a  percentage  of net sales for the third
quarter  and  increased  as a  percentage  of sales for the first nine months of
fiscal 1997.  Although the company is continuing  to emphasize  cost-containment
programs,  planned  increases in expenses related to resources for designing new
fabrics  and  higher  selling   commissions   related  to  international   sales
contributed to the higher ratio of SG&A expenses to net sales for the first nine
months. The accrual for incentive-based compensation thus far in fiscal 1997 has
also been a significant factor behind the increase in these expenses.

      Interest  Expense.  Net  interest  expense of $1.2  million  for the third
quarter  was down from $1.3  million  in the  year-earlier  period  due to lower
average borrowings outstanding.

      Income  Taxes.  The  effective  tax rate for the third quarter and first
nine months was 37.5%

      Other Expense.  Other expense increased $525,000 for the first nine months
of fiscal 1997 compared with a year ago,  principally  due to the  non-recurring
write-off of certain fixed assets  totaling  $175,000 and the recognition in the
year-earlier  period of a gain of $100,000 related to an indemnification  for an
environmental matter.


Liquidity and Capital Resources

      Liquidity.  Cash and cash investments were $406,000 as of January 26, 1997
compared with $498,000 at the end of fiscal 1996.  Funded debt (long-term  debt,
including current maturities,  less restricted  investments)  increased to $80.6
million  at the close of the third  quarter  from  $76.8  million  at the end of
fiscal  1996.  As  a  percentage  of  total  capital  (funded  debt  plus  total
shareholders'  equity), the company's borrowings amounted to 47.4% as of January
26, 1997  compared with 48.5% at the end of fiscal 1996.  The company's  working
capital as of January 26, 1997 was $60.7 million  compared with $56.9 million at
the close of fiscal 1996.

                                      I-12


Cash flow from  operations was $19.8 million for the first nine months of fiscal
1997,  consisting of $19.0 million from earnings (net income plus  depreciation,
amortization  and deferred  income  taxes) and $768,000  from changes in working
capital.  The funds  from  operations  were  used  principally  to fund  capital
expenditures of $18.6 million.

      Financing  Arrangements.  The company has an unsecured loan agreement with
two banks,  which  provides for a $31.0 million  five-year term loan and a $33.5
million revolving credit agreement, both of which mature on March 1, 2001. As of
January 26, 1997,  the company had  outstanding  balances of $60.7 million under
the bank facilities and an additional $3.8 million in borrowings available under
the revolving credit facility.  On December 17, 1996, the company received "best
efforts'  commitments  from its principal  bank lenders,  Wachovia Bank of North
Carolina,  N.A. and First Union National Bank of North Carolina to refinance the
existing term loan and revolving  line of credit with a $125 million  syndicated
five-year, unsecured, multi-currency credit facility. Although the agent for the
lenders,  Wachovia  Bank  of  Georgia,  N.A.,  has  agreed  to use  commercially
reasonable  efforts to complete this refinancing,  subject to certain conditions
including the completion of  satisfactory  loan  documentation,  there can be no
assurance that this refinancing will be completed.

The  company  also  has a  total  of  $31.1  million  in  currently  outstanding
industrial  revenue  bonds  ("IRBs")  which  have been used to  finance  capital
expenditures.  The IRBs are  collateralized  by restricted  investments of $11.8
million as of January 26, 1997 and letters of credit for the outstanding balance
of the IRBs and certain interest payments due thereunder.  In December 1996, the
company  borrowed  a total of $9.5  million  under two IRBs to  finance  certain
capital investments and expects to finance approximately $8.0 million through an
additional IRB to fund a new wet-printing facility in Lumberton, North Carolina.

As of  January  26,  1997,  the  company  was in  compliance  with the  required
financial covenants of its loan agreements.

      Capital  Expenditures.  The company is continuing a significant program of
capital  expenditures  intended  to  increase  capacity,  enhance  manufacturing
efficiencies  through  modernization  and  increase  vertical  integration.  The
company expects total capital expenditures for fiscal 1997 will be approximately
$31 million and is  currently  planning  to spend  approximately  $20 million in
fiscal 1998. The company believes that cash flows from operations,  funds from a
recently completed  secondary offering and funds available under existing credit
facilities  and  committed  IRB  financings  will be  sufficient to fund capital
expenditures  and working  capital  requirements  during the remainder of fiscal
1997 and for fiscal 1998.

                                      I-13



      Stock Offering. On January 30, 1997 the company sold 1.2 million shares in
a public  offering which provided net proceeds of  approximately  $16.3 million.
The company  plans to use the net  proceeds  on a near-term  basis to reduce the
outstanding balance of its revolving line of credit.


Inflation

The company  experienced  generally  higher costs of raw materials during fiscal
1996 and fiscal 1995.  Other operating  expenses,  such as labor,  utilities and
manufacturing   supplies,   also  increased  over  these  periods.   Competitive
conditions  did not  allow  the  company  to fully  offset  the  impact of these
increases through higher prices, thereby putting pressure on profit margins. The
cost of the company's raw materials has stabilized  during the first nine months
of fiscal  1997,  and in some  cases,  has  declined,  thereby  helping to raise
margins.  The net impact on margins from  changes in the costs of raw  materials
will  continue  to be  influenced  by product  mix,  other  operating  costs and
competitive conditions.

Forward-Looking Information

This  discussion  on Form  10-Q  contains  forward-looking  statements  that are
inherently subject to risks and uncertainties.  Factors that could influence the
matters discussed in the forward-looking statements include the level of housing
starts and sales of existing homes, consumer confidence and trends in disposable
income.  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 adversely affect the company.


                                      I-14




Part II - OTHER INFORMATION
- -------------------------------------------

Item 1.   Legal Proceedings

      There are no legal  proceedings  that are required to be  disclosed  under
      this item.

Item 2.  Change in Securities

      None

Item 3.  Default Upon Senior Securities

      None

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

     None

Item 5.   Other Information

     None

Item 6.  Exhibits and Reports on Form 8-K

(a) The  following  exhibits  are filed as part of this  report or
incorporated by reference:

     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
                January 29,  1995,  filed March 15, 1995,  and are  incorporated
                herein by reference.

     3(ii)      Restated  and Amended  Bylaws of the company,  as amended,  were
                filed as Exhibit  3(b) to the  company's  Form 10-K for the year
                ended April 28, 1991,  filed July 25, 1991, and are incorporated
                herein by reference.

     4(a)       Form of Common  Stock  Certificate  of the company
                was filed as Exhibit  4(a) to  Amendment  No. 1 to
                the company's  registration statement No. 2-85174,
                filed on  August  30,  1983,  and is  incorporated
                herein by reference.

     10(a)      Loan Agreement dated December 1, 1988 with Chesterfield  County,
                South Carolina relating to Series 1988 Industrial  Revenue Bonds
                in the  principal  amount of  $3,377,000  and related  Letter of
    
                                      II-1



                Credit and  Reimbursement  Agreement dated December 1, 1988 with
                First  Union  National  Bank of  North  Carolina  were  filed as
                Exhibit  10(n) to the  company's  Form  10-K for the year  ended
                April 29, 1989, and are incorporated herein by reference.

     10(b)      Loan Agreement  dated November 1, 1988 with the Alamance  County
                Industrial  Facilities and Pollution Control Financing Authority
                relating to Series A and B Industrial Revenue Refunding Bonds in
                the principal amount of $7,900,000, and related Letter of Credit
                and  Reimbursement  Agreement  dated November 1, 1988 with First
                Union  National  Bank of North  Carolina  were  filed as exhibit
                10(o) to the  company's  Form 10-K for the year ended  April 29,
                1990, and are incorporated herein by reference.

     10(c)      Loan  Agreement  dated January 5, 1990 with the Guilford  County
                Industrial Facilities and Pollution Control Financing Authority,
                North Carolina, relating to Series 1989 Industrial Revenue Bonds
                in the principal  amount of  $4,500,000,  and related  Letter of
                Credit and  Reimbursement  Agreement  dated January 5, 1990 with
                First Union National Bank of North Carolina was filed as Exhibit
                10(d) to the  company's  Form 10-K for the year ended  April 19,
                1990,  filed on July 15,  1990,  and is  incorporated  herein by
                reference.

     10(d)      Loan  Agreement  dated as of December 1, 1993  between  Anderson
                County,  South  Carolina and the company  relating to $6,580,000
                Anderson County,  South Carolina Industrial Revenue Bonds (Culp,
                Inc.  Project)  Series  1993,  and related  Letter of Credit and
                Reimbursement  Agreement  dated as of  December  1,  1993 by and
                between  the  company  and First  Union  National  Bank of North
                Carolina were filed as Exhibit 10(o) to the Company's  Form 10-Q
                for the quarter  ended  January 30, 1994,  filed March 16, 1994,
                and is incorporated herein by reference.

     10(e)      Severance  Protection  Agreement,  dated September 21, 1989, was
                filed as Exhibit 10(f) 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(f)      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(g)      Management Incentive Plan of the company,  dated August 1986 and
                amended July,  1989, was 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(h)      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,  1990,  and is
                incorporated herein by reference.

     10(i)      Amendment and Restatement of the Employees's  Retirement Builder
                Plan of the  company  dated May 1, 1981  with  amendments  dated
                January 1, 1990 and January 8, 1990 were filed as Exhibit  10(p)
                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(j)      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(k)      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(l)      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(m)      First  Amendment to Loan Agreement  dated as of December 1, 1993
                by and between The Guilford  County  Industrial  Facilities  and
                Pollution Control Financing Authority and the company, was filed
                as Exhibit 10(p) to the company's Form 10-Q,  filed on March 15,
                1994, and is incorporated herein by reference.

     10(n)      First  Amendment to Loan Agreement dated as of December 16, 1993
                by and between The Alamance  County  Industrial  Facilities  and
                Pollution Control Financing Authority and the company, was filed
                as Exhibit 10(q) to the company's Form 10-Q filed,  on March 15,
                1994, and is incorporated herein by reference.

     10(o)      First  Amendment  to Loan  Agreement  dated  as of
                December  16,  1993  by and  between  Chesterfield
                County, South Carolina and

                                      II-3



                the company,  was filed as Exhibit 10(r) to the  company's  Form
                10-Q,  filed on March 15, 1994,  and is  incorporated  herein by
                reference.

     10(p)      Amendment to Lease dated as of November 4, 1994,  by and between
                the  company  and RDC,  Inc.  was filed as Exhibit  10(w) to the
                company's  Form 10-Q,  for the quarter  ended  January 29, 1995,
                filed  on  March  15,  1995,  and  is  incorporated   herein  by
                reference.

     10(q)      Amendment to Lease  Agreement  dated as of December 14, 1994, by
                and  between  the  company  and  Rossville   Investments,   Inc.
                (formerly  known as A & E  Leasing,  Inc.).was  filed as Exhibit
                10(y) to the company's  Form 10-Q, for the quarter ended January
                29, 1995, filed on March 15, 1995, and is incorporated herein by
                reference.

     10(r)      Interest  Rate Swap  Agreement  between  company and First Union
                National Bank of North  Carolina dated April 17, 1995, was filed
                as Exhibit  10(aa) 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(s)      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(t)      Interest  Rate Swap  Agreement  between  company and First Union
                National Bank of North Carolina, dated May 31, 1995 was filed as
                exhibit 10(w) to the  company's  Form 10-Q for the quarter ended
                July 30, 1995,  filed on September 12, 1995, and is incorporated
                herein by reference.

     10(u)      Interest  Rate Swap  Agreement  between  company and First Union
                National Bank of North Carolina, dated July 7, 1995 was filed as
                exhibit 10(x) to the  company's  Form 10-Q for the quarter ended
                July 30, 1995,  filed on September 12, 1995, and is incorporated
                herein by reference.

     10(v)      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.

                                      II-4




     10(w)      Lease  Agreement  dated  November  1,  1993 by and  between  the
                company and  Chromatex,  Inc. was filed as Exhibit  10(w) 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(x)      Lease  Agreement  dated  November  1,  1993 by and  between  the
                company  and  Chromatex  Properties,  Inc.  was filed as Exhibit
                10(x) 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(y)      Amendment  to Lease  Agreement  dated May 1, 1994 by and between
                the company and Chromatex Properties,  Inc. was filed as Exhibit
                10(y) 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(z)      Canada-Quebec  Subsidiary  Agreement on  Industrial  Development
                (1991), dated January 4, 1995, was filed as Exhibit 10(z) 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(aa)     Loan Agreement between  Chesterfield  County, South Carolina and
                the  company  dated as of April 1, 1996  relating  to Tax Exempt
                Adjustable  Mode  Industrial   Development   Bonds  (Culp,  Inc.
                Project)  Series 1996 in the aggregate  amount of $6,000,000 was
                filed as Exhibit  10(aa) to the company's Form 10-K for the year
                ended  April  28,  1996 on July 25,  1996,  and is  incorporated
                herein by reference.

     10(bb)     1996 Amended and Restated Credit  Agreement dated as of April 1,
                1996 by and among the  company,  First  Union  National  Bank of
                North  Carolina and Wachovia  Bank of North  Carolina,  N.A. was
                filed as Exhibit  10(bb) to the company's Form 10-K for the year
                ended  April  28,  1996 on July 25,  1996,  and is  incorporated
                herein by reference.

     10(cc)     Loan Agreement between the Alamance County Industrial Facilities
                and Pollution  Control Financing  Authority,  North Carolina and
                the  company,  dated  December  1, 1996,  relating to Tax Exempt
                Adjustable Mode  Industrial  Development  Revenue Bonds,  (Culp,
                Inc. Project Series 1996) in the aggregate amount of $6,000,000.


                                      II-5



     10(dd)     Loan  Agreement  between  Luzerne  County,   North
                Carolina and the company,  dated as of December 1,
                1996,  relating  to  Tax-Exempt   Adjustable  Mode
                Industrial  Development  Revenue Bonds (Culp, Inc.
                Project)  Series 1996 in the  aggregate  principal
                amount of $3,500,000.

     10(ee)     First Amendment to 1996 Amended and Restated  Credit  Agreement,
                dated as of December 1, 1996,  by and among the  company,  First
                Union National Bank of North Carolina, and Wachovia Bank of
                North Carolina, N.A

     27         Financial Data Schedule.

(b)  Reports on Form 8-K:

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

     (1)Form 8-K dated  November 6, 1996,  included  under Item 5, Other Events,
        disclosure of the company's press release for quarterly earnings and the
        company's  Financial  Information  Release  relating  to  the  financial
        information for the second quarter ended October 27, 1996.

     (2)Form  8-K/A  dated  December  19,  1996,  included  under  item 5, Other
        Events, amending the company's Form 8-K filed November 6, 1996.

                                      II-6


                            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:   March 11, 1997           By: s/s  Franklin N. Saxon
                                          Franklin N. Saxon
                                          Sr. Vice President and
                                          Chief Financial Officer

                                          (Authorized  to  sign on behalf
                                          of  the  registrant  and also
                                          signing as principal accounting
                                          officer)



Date:   March 11, 1997           By s/s   Stephen T. Hancock
                                          Stephen T. Hancock
                                          General Accounting Manager

                                          (Chief Accounting Officer)