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 August 3, 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 August 3, 1997:  12,649,128
                                Par Value: $.05






                           INDEX TO FORM 10-Q
                                August 3, 1997
 
Part I -  Financial Information.
Page
- -------------------------------------------------

Item 1.    Consolidated Financial Statements:

Statements of Income--Three Months Ended                               I-1
     August 3, 1997 and July 28, 1996

Balance Sheets--August 3, 1997, July 28, 1996 and April 27, 1997       I-2

Statements of Cash Flows---Three Months                                I-3
ended August 3, 1997 and July 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 6.   Exhibits and Reports on Form 8-K                        II-1-II-6


Signatures                                                            11-7

                            



                                  CULP, INC.
                         CONSOLIDATED INCOME STATEMENTS
         FOR THE THREE MONTHS ENDED AUGUST 3, 1997 AND JULY 28, 1996
                                                                                                                        
              (Amounts in Thousands, Except for Per Share Data)
                                                                                                                        
                         THREE MONTHS ENDED (UNAUDITED)

                                  Amounts                       Percent of Sales                                        
                                August 3,   July 28,   % Over                                                          
                                   1997      1996     (Under)    1997     1996            
                                   ----      ----     -------    ----     ----            
                                                           
                                                                                                                    
Net sales                     $   99,498    90,529     9.9 %    100.0 %  100.0 %       
Cost of sales                     82,765    74,609    10.9 %     83.2 %   82.4 %       
Gross profit ..............       16,733    15,920     5.1 %     16.8 %   17.6 %
                                                                                                                            
Selling, general and                                                                                                          
  administrative expenses         10,916    10,864     0.5 %     11.0 %   12.0 %
        Income from operations     5,817     5,056    15.1 %      5.8 %    5.6 %
                                                                                                                
Interest expense                   1,280     1,182     8.3 %      1.3 %    1.3 %
Interest income                      (90)      (57)     ** %     (0.1)%   (0.1)%
Other expense (income), net          242       395   (38.7)%      0.2 %    0.4 %
        Income before income taxes 4,385     3,536    24.0 %      4.4 %    3.9 %
                                                                                                                
Income taxes  *                    1,535     1,326    15.8 %     35.0 %   37.5 %
                                   -----     -----    ------     ------   ------
        Net income             $   2,850     2,210    29.0 %      2.9 %    2.4 %
                                  ======     =====    ======     ======   ======  
                                                                                                                  
Average shares outstanding        12,631    11,297    11.8 %                                          
Net income per share               $0.23     $0.20    15.0 %                                               
Dividends per share              $0.0350   $0.0325     7.7 %                                               
                                                                                                                

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

                                                                              


                                   CULP, INC.
                          CONSOLIDATED BALANCE SHEETS
                AUGUST 3, 1997, JULY 28, 1996 AND APRIL 27, 1997
                                   Unaudited
                             (Amounts in Thousands)
                                                                                
                                                 Amounts           Increase
                                                August 3,  July 28,    (Decrease)         April 28, * April 27,"
                                                   1997      1996    Dollars  Percent       1996       1997
                                                                                    
                                                                                                                
Current assets                                                                                                          
        Cash and cash investments   $             1,843      1,709       134     7.8 %         498        830 
        Accounts receivable                      54,086     42,262    11,824    28.0 %      52,038     56,691 
        Inventories                              60,715     51,676     9,039    17.5 %      47,395     53,463 
        Other current assets                      6,126      3,911     2,215    56.6 %       4,167      5,450 
                Total current assets            122,770     99,558    23,212    23.3 %     104,098    116,434 
                                                                                                                
Restricted investments                            8,186      5,244     2,942    56.1 %       5,274     11,018 
Property, plant & equipment, net                 97,128     78,292    18,836    24.1 %      76,961     91,231 
Goodwill                                         22,111     22,720      (609)   (2.7)%      22,871     22,262 
Other assets                                      3,124      2,469       655    26.5 %       2,440      3,007
                                                  -----      -----       ---    ------       -----      -----
                                                                                                                
                Total assets                 $  253,319    208,283    45,036    21.6 %     211,644    243,952 
                                             ==========    =======    ======    ====       =======    ======= 
                                                                                                                
                                                                                                                
                                                                                                                
Current Liabilities                                                                                                             
        Current maturities of long-term debt $      100      7,100    (7,000)  (98.6)%       7,100       100 
        Accounts payable                         20,154     24,233    (4,079)  (16.8)%      27,308    29,903
        Accrued expenses                         11,972     13,295    (1,323)  (10.0)%      12,564    15,074 
        Income taxes payable                      1,575      1,295       280    21.6 %         197     1,580 
                                                  -----      -----       ---    ------         ---     ----- 
                Total current liabilities        33,801     45,923   (12,122)  (26.4)%      47,169    46,657
                                                                                                                
Long-term debt                                   96,016     70,916    25,100    35.4 %      74,941    76,541
                                                                                                                
Deferred income taxes                             9,965      8,088     1,877    23.2 %       8,088     9,965
                                                  -----      -----     -----    ------       -----     -----
                Total liabilities               139,782    124,927    14,855    11.9 %     130,198   133,163
                                                -------    -------    ------    ------     -------   -------
                                                                                                                
Shareholders' equity                            113,537     83,356    30,181    36.2 %      81,446   110,789
- --------------------                            -------     ------    ------    ------      ------   -------
                                                                                                                
                Total liabilities and                                                                                           
                shareholders' equity         $  253,319    208,283    45,036    21.6 %     211,644   243,952
                                             ==========    =======    ======    ====       =======   =======
                                                    
Shares outstanding                               12,650     11,303     1,347    11.9 %      11,290    12,609
                                                 ======     ======     =====    ====        ======    ======
                                                                                                                
Derived from audited financial statements.                                                                                    

* Derived from audited financial statements.                                                               




                                                                                    
                                   CULP, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
          FOR THE THREE MONTHS ENDED AUGUST 3, 1997 AND JULY 28, 1996
                             (Amounts in Thousands)
                                                                                
                                                                                
                                                                      THREE MONTHS ENDED          
                                                                      ------------------          
                                                                            Amounts           
                                                                            -------           
                                                                      August 3, July 28,      
                                                                         1997      1996    
                                                                         ----      ----    
                                                                                
Cash flows from operating activities:                                                         
                                                                                     
        Net income                                               $       2,850     2,210      
        Adjustments to reconcile net income to net                                            
                cash provided by (used in) operating activities:                              
                        Depreciation                                     3,256     3,144 
                        Amortization of intangible assets                  181       198 
                        Provision for deferred income taxes                  0         0 
                        Changes in assets and liabilities:                                    
                                Accounts receivable                      2,605     9,776
                                Inventories                             (7,252)   (4,281)
                                Other current assets                      (676)      280 
                                Other assets                              (147)      (76)
                                Accounts payable                        (5,852)      131 
                                Accrued expenses                        (2,923)      731 
                                Income taxes payable                        (5)    1,098
                                                                            ---    -----
Net cash provided by (used in) operating activities                     (7,963)   13,211 
                                                                        -------   ------ 
Cash flows from investing activities:                                                         
        Capital expenditures                                            (9,153)  (4,475)
        Purchases of restricted investments                             (8,590)     (53)
        Purchase of investments to fund deferred compensation liability      0        0 
        Sale of restricted investments                                  11,422       59 
                                                                        ------   ------- 
                    Net cash used in investing activities               (6,321)  (4,469)
Cash flows from financing activities:                                   ------   ------                   
        Proceeds from issuance of long-term debt                        19,500        0 
        Principal payments on long-term debt                               (25)  (4,025)
        Change in accounts payable-capital expenditures                 (3,897)  (3,206)
        Cash dividends paid                                               (443)    (368)
        Proceeds from common stock issued                                  162       68 
                                                                        ------   ------
                    Net cash provided by (used in) financing activities 15,297   (7,531)
                                                                        ------   ------ 
Increase (decrease) in cash and cash investments                         1,013    1,211
                                                                         
Cash and cash investments at beginning of period                           830      498 
                                                                         -----   ------
Cash and cash investments at end of period                      $        1,843    1,709 
                                                                        ======   ====== 

                                                                       



 
 
                                  Culp, Inc.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Unaudited)
                                                                                              
                  (Dollars in thousands, except per share data)
                                                                                              
                                                                   Capital                                 
                                                                   Contributed                             Total 
                                         Common Stock              in Excess             Retained       Shareholders'   
                                    Shares         Amount          of Par Value          Earnings         Equity        
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                      
Balance, April 28, 1996          11,290,300        $   565        $  16,878          $   64,003       $   81,446        
Proceeds from public offering                                                                                                   
       of 1,200,000 shares        1,200,000             60           16,235              16,295  
Cash dividends                                                                           (1,513)          (1,513)       
   ($0.13 per share)                                                                                                    
 Net income                                                                              13,770           13,770        
 Common stock issued in                                                                                                 
   connection with stock                                                                                                        
- ---------------------------------------------------------------------------------------------------------------------
   option plan                      118,459              5              786                                  791     
Balance, April 27, 1997          12,608,759        $   630        $  33,899          $   76,260       $  110,789       
 Cash dividends                                                                                                 
   ($0.035 per share)                                                                      (443)             (443)   
 Net income                                                                               2,850             2,850         
 Common stock issued in                                                                                                 
   connection with stock                                                                                                        
   option plans                      40,969              2              339                                  341     
- ---------------------------------------------------------------------------------------------------------------------
Balance, August 3,  1997         12,649,728        $   632        $  34,238          $   78,667         $ 113,537      
=====================================================================================================================



 
                                   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 1997 have  been  reclassified  to
conform with the fiscal year 1998 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 three months ended August 3, 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):

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

                                               August 3, 1997 April 27, 1997
- ------------------------------------------------------------------------

Customers                                       $   56,108    $58,568
Allowance for doubtful accounts                     (1,344)    (1,500)
Reserve for returns and allowances                 (   678)      (377)
- ------------------------------------------------------------------------

                                                $   54,086    $56,691

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

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

   A summary of inventories follows (dollars in thousands):

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

                                              August 3, 1997  April 27, 1997
- ------------------------------------------------------------------------

Raw materials                                 $    37,941     $     32,025
Work-in-process                                     4,255            4,627
Finished goods                                     22,113           20,212
- ------------------------------------------------------------------------

Total inventories valued at FIFO cost              64,309           56,864
Adjustments of certain inventories to the 
             LIFO cost method                      (3,594)          (3,401)
- ------------------------------------------------------------------------

                                                $   60,715    $     53,463

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


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):
- ------------------------------------------------------------------------
 
                                               August 3, 1997 April 27, 1997
- ------------------------------------------------------------------------

Accounts payable-trade                         $     18,304    $     24,156
Accounts payable-capital expenditures                 1,850           5,747
- ------------------------------------------------------------------------
                                               $   20,154      $     29,903

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

6.  Accrued Expenses
 
   A summary of accrued expenses follows (dollars in thousands):
- ------------------------------------------------------------------------

                                               August 3, 1997  April 27, 1997
- ------------------------------------------------------------------------

Compensation and benefits                     $         7,807  $     10,217
Other                                                   4,165         4,857
- ------------------------------------------------------------------------

                                                $   11,972     $     15,074

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

7.  Long-term Debt

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

                                               August 3, 1997  April 27, 1997
- ------------------------------------------------------------------------

Industrial revenue bonds and other obligations $  40,116       $    31,641
Revolving credit facility                         52,000            41,000
Revolving line of credit                           4,000             4,000
- ------------------------------------------------------------------------

                                                  96,116            76,641
Less current maturities                             (100)             (100)
- ------------------------------------------------------------------------

                                                $ 96,016            76,541

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




    On April 23,  1997,  the company  entered  into a  revolving  credit
agreement (the "Credit  Agreement")  providing for a five-year unsecured
multi-currency  revolving  credit  facility with a syndicate of banks in
the  United  States and  Europe.  The Credit  Agreement  provides  for a
revolving loan commitment of $125,000,000  which declines  $5,000,000 at
each of four  annual  dates  beginning  in  April  1998.  The  agreement
requires payment of a quarterly facility fee in advance.

    The company has a $4,000,000  revolving line of credit which expires
on August 31, 1998 and will  automatically be extended for an additional
three-month  period on each November 30, February 28, May 31, and August
31 unless the bank  notifies  the  company  that the line of credit will
not be extended.

    On July 17, 1997, the company obtained  $8,500,000 of new industrial
revenue bond (IRB)  financing  related to the expansion of its plant and
equipment  at  its  Lumberton,   North  Carolina  facility.   The  final
maturity  of  this  IRB  is  the  year  2014.  The  remaining  IRBs  are
substantially  due in one-time  payments  at various  dates from 2008 to
2013 and are collateralized by restricted  investments of $8,186,000 and
letters of credit for $41,341,000 at August 3, 1997.

    The company's loan agreements require,  among other things, that the
company   maintain   compliance  with  certain   positive  and  negative
financial  covenants.  At August 3, 1997,  the company was in compliance
with these required financial covenants.

         At August 3, 1997,  the  company had three  interest  rate swap
agreements  with a bank 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.

       notational amounts        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

    The  company  believes it could  terminate  these  agreements  as of
August  3, 1997 for  approximately  $338,000.  Net  amounts  paid  under
these agreements increased interest expense by approximately  $60,000 in
1998 and  $92,000 in 1997.  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  principal  payment  requirements  of long-term  debt during the
next  five  years  are:  1998  -  $75,000;  1999  -  $4,075,000;  2000 -
$200,000; 2001 - $200,000; and 2002 - $52,154,000.

8. Cash Flow Information
 
     Payments  for  interest  and income  taxes  during the period  were
(dollars in thousands)

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

                                                     1998        1997
- ------------------------------------------------------------------------
 .
Interest                                         $   1,231     $ 1,006
Income taxes                                           445         228

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



9. Foreign Exchange Forward Contracts
 
    The company  generally  enters  into  foreign  exchange  forward and
option   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.  The  company  had  approximately  $1,214,000  of  outstanding
foreign exchange option  contracts as of August 3, 1997  (denominated in
Belgian  francs).  The  contracts  outstanding  at August 3, 1997 mature
at various dates in fiscal 1998.

10. Subsequent Event

    On August 5, 1997,  the Company  completed  the  acquisition  of the
business  and  certain  assets   relating  to  the   upholstery   fabric
businesses  operating as Phillips Weaving Mills,  Phillips Velvet Mills,
Phillips  Printing  and  Phillips  Mills.  These  operating  units  were
purchased from Phillips Industries,  Inc., a privately owned corporation
based  in  High  Point,  North  Carolina.  Based  on  the  terms  of the
definitive  asset  purchase  agreement,  the  transaction  is valued for
accounting  and  reporting   purposes  at   approximately   $36  million
(including cash,  retirement of debt and a non-compete  agreement) under
generally  accepted  accounting  principles.  Terms of the purchase also
include  additional  compensation  contingent  upon attaining  specified
future  growth  objectives  and an  option  for  100,000  shares  of the
Company's common stock.







                                 CULP, INC.
                    SALES BY PRODUCT CATEGORY/BUSINESS UNIT
            FOR THREE MONTHS ENDED AUGUST 3, 1997 AND JULY 28, 1996
                                                                                                        
                                                                                                        
                             (Amounts in thousands)
                                                                                                        
                         THREE MONTHS ENDED (UNAUDITED)

                                        Amounts                               Percent of Total Sales                          
                                        -------                               ----------------------                          
                                  August 3,      July 28,       % Over            
Product Category/Business Unit      1997           1996         (Under)          1997         1996    
- ------------------------------      ----           ----         -------          ----         ----                                  
                                                                                                       
Upholstery Fabrics                                                                                                      
                                                                                  
    Culp Textures             $    21,693         20,801          4.3 %         21.8 %        23.0 %
    Rossville/Chromatex            18,121         18,165         (0.2)%         18.2 %        20.1 %
                                   ------         ------         ------         ------        ------
                                   39,814         38,966          2.2 %         40.0 %        43.0 % 
                                                                                                          
    Velvets/Prints                 38,397         34,867         10.1 %         38.6 %        38.5 %  
                                   ------         ------         ------         ------        ------  
                                   78,211         73,833          5.9 %         78.6 %        81.6 %    
Mattress Ticking                                                                                                            
    Culp Home Fashions             21,287         16,696         27.5 %         21.4 %        18.4 %   
                                   ------         ------         ------         ------        ------   
                                                                                                           
                            * $    99,498         90,529          9.9 %        100.0 %       100.0 %  
                                  =======         ======          ===          =====         =====    
                                                                                                            


*U.S.  sales were  $74,407 and  $70,556 for the three  months of fiscal 1998 and
fiscal 1997, respectively;
                                                                                
The percentage increase in U.S. sales was 5.5 % for the three months.
                                                                                
"*US.  Domestic  sales were  $79,304 and $71,112 for the three  months of fiscal
1997 and fiscal 1996, respectively;
                                                                                
and  $149,860  and  $129,025  for the six months of fiscal 1997 and fiscal 1996,
respectively.  The percentage increases in U.S. Domestic sales was 11.5% for the
three months and 16.1% for the six months.
                                                                                





                                   CULP, INC.
                     INTERNATIONAL SALES BY GEOGRAPHIC AREA
            FOR THREE MONTHS ENDED AUGUST 3, 1997 AND JULY 28, 1996
                                                                                
                                                                                
                             (Amounts in thousands)

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

                                         Amounts                           Percent of Total Sales                          
                                         -------                           ----------------------                          
                                 August 3,     July 28,       % Over                                                  
Geographic Area                    1997         1996           (Under)          1997     1996    
- ---------------                    ----         ----           -------          ----     ----    
                                                                              
North America (Excluding USA)   $ 7,044         6,056            16.3  %        28.1 %    30.3 %
Europe                            6,919         6,120            13.1  %        27.6 %    30.6 %
Middle East                       6,564         4,196            56.4  %        26.2 %    21.0 %
Far East & Asia                   3,524         2,627            34.1  %        14.0 %    13.2 %
South America                       246           431           (42.9) %         1.0 %     2.2 %
All other areas                     794           543            46.2  %         3.2 %     2.7 %
- ---------------                     ---           ---            ----  -         -----     -----
                                                                                                        
                             $   25,091        19,973            25.6  %       100.0 %   100.0 %
                                 ======        ======            ====          =====     =====  
                                                                                                        
                                                                                                        
                                                                                                        
"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%);  " "fiscal  1996-$ 77,397 (22%);  and fiscal 1997-$ 101,571 (25%).
Year-to-date  international  sales  represented 25% and 22% of total " sales for
1998 and 1997 respectively.
                                                                                                        
Certain amounts for fiscal year 1997 have been  reclassified to conform with the
fiscal year 1998 presentation.







I-15                        
                  MANAGEMENT'S DISCUSSION AND ANALYSIS
                 FOR THREE MONTHS ENDED AUGUST 3, 1997


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 August 3, 1997,  net sales rose 9.9% to $99.5 million
compared  with $90.5  million  in the  year-earlier  period.  Net income for the
quarter totaled $2.9 million, or $0.23 per share, compared with $2.2 million, or
$0.20 per share,  for the first  quarter of fiscal  1997.  The increase in sales
reflected  significantly  higher  shipments of mattress ticking and, to a lesser
degree,  a gain in overall sales of upholstery  fabrics to both  U.S.-based  and
international  manufacturers.  The trend in  incoming  orders  during the period
remained positive,  but the general pace of business was not as strong as a year
ago. The growth in demand in some product  categories and to U.S.  manufacturers
of  residential  furniture  as a group began  slowing  during the second half of
fiscal 1997. That pattern continued into fiscal 1998. Business conditions in the
U.S. residential  furniture industry have been negatively affected by the recent
bankruptcies of two of the largest retailers of residential  furniture.  For the
first  quarter,  sales to the U.S.  residential  furniture  industry  were  down
slightly compared to a year ago, but overall sales to U.S. customers  (including
bedding and other  markets)  increased  6% from a year ago.  Sales to  customers
outside the United  States  rose 26% 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 Months Ended August 3, 1997  Compared With Three Months Ended July
28, 1996

      Net  Sales.  Net  sales for the first  quarter  increased  by $9.0
million, or 9.9%,  compared with the year-earlier  period. The Company's
sales of  upholstery  fabrics  increased  $4.4  million,  or 5.9% in the
first   quarter   compared   with  the  prior   year.   Sales  from  the
Velvets/Prints  business  unit were up 10.1.% from the prior year.  This
unit has continued to benefit from increased  international  sales,  but
the   strength   in  the  U.S.   dollar   weakened   relative  to  other
international  currencies has affected demand  somewhat.  Sales from the
Culp Textures  business  unit were up for the quarter,  but shipments by
the  Rossville/Chromatex  unit  were  lower.  Sales  from the Culp  Home
Fashions  unit,  which  principally  consists  of  mattress  ticking and
bedding  products,  rose  27.5%  from a year ago.  The  overall  pace of
business  within  the  United  States  was not as  strong as a year ago,
reflecting a trend that  initially  developed  during the second half of
fiscal 1997.  Sales to U.S.-based  accounts rose 6% from a year ago, and
international   sales,   consisting  primarily  of  upholstery  fabrics,
increased  to $25.1  million,  up 25.6%  from a year ago.  International
shipments  accounted  for  25.2% of the  Company's  sales  for the first
quarter, up from 22.1% a year ago.

      Gross  Profit  and  Cost of  Sales.  Gross  profit  for the  first
quarter  increased  by  $813,000  and  amounted  to 16.8%  of net  sales
compared  with 17.6% a year ago.  Factors  which  affected the company's
profitability  during the quarter  included the slower  growth in demand
for  certain   fabric   categories  and  from  U.S.   manufacturers   of
residential   furniture  as  a  group  and  start-up  costs  related  to
expansion  projects.  These factors were offset in part by 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.
Management  expects  that gross  profit will  continue to be affected by
start-up costs throughout the second fiscal quarter.

      Selling,  general and administrative  expenses.  Selling,  general
and  administrative  expenses  decreased as a percentage of net sales to
11.0%  compared  with 12.0% a year ago.  The  company is  continuing  to
incur higher  expenses  related to expanded  resources for designing new
fabrics and increased selling commissions  associated with international
sales.   These  factors  were  offset  by  steps  to  contain  operating
expenses  and  by  lower  accruals  as a  percentage  of net  sales  for
incentive-based compensation plans.

      Interest  Expense.  Net  interest  expense  for the first  quarter
$1.3  million was  essentially  unchanged  from a year ago. Net interest
expense is expected to increase in  subsequent  periods due  principally
to  borrowings  related to the  acquisition  of Phillips  Mills that was
completed on August 5, 1997.

      Other  Expense.  Other  expense  decreased  $153,000 for the first
quarter compared with a year ago,  principally due to the  non-recurring
write-off  a year ago of certain fixed assets totaling $150,000.

      Earnings Per Share.  Earnings  per share for the first  quarter of
fiscal 1998 totaled  $0.23  compared with $0.20 a year ago. The weighted
average number of outstanding  shares  increased  11.8% from a year ago,
principally  due  to  the  Company's  secondary  offering  completed  in
February 1997.

Liquidity and Capital Resources

      Liquidity.  Cash and cash  investments  were  $1.8  million  as of
August 3,  1997,  compared  with  $830,000  at the end of  fiscal  1997.
Funded  debt  (long-term  debt,   including  current  maturities,   less
restricted  investments)  increased to $87.9 million at the close of the
first  quarter,  up from  $72.8  million  as of July 28,  1996 and $65.6
million at the end of fiscal  1997.  As a  percentage  of total  capital
(funded debt plus total shareholders'  equity), the company's borrowings
amounted to 43.6% as of August 3, 1997,  compared  with 46.6% as of July
28,  1996 and 37.2% at the end of fiscal  1997.  The  company's  working
capital  as of  August 3, 1997 was $89.0  million  compared  with  $69.8
million at the close of fiscal 1997.

Because  of  seasonal  factors,  the  Company  typically  generates  the
majority of its cash from operating  activities during the second fiscal
half.  Cash of $8.0  million was used  during the first  quarter to fund
operating activities,  principally increases in inventories and accounts
payable.  Capital  expenditures  during the first  quarter  totaled $9.2
million.   Financing   activities,   principally  long-term  borrowings,
provided $15.3 million in cash to fund operating  activities and capital
investments.

      Financing  Arrangements.  As of August 3, 1997,  the  Company  had
outstanding  balances of $52 million  under its $125 million  syndicated
five-year,  unsecured,  multi-currency  revolving credit  facility.  The
Company  also  has a total  of $40  million  in  outstanding  industrial
revenue  bonds  ("IRBs")  which  have  been  used  to  finance   capital
expenditures.  The IRBs are collateralized by restricted  investments of
$8.2  million  as of  August  3,  1997 and  letters  of  credit  for the
outstanding  balance  of the  IRBs and  certain  interest  payments  due
thereunder.  Because of federal tax laws,  additional IRB financing will
not be  available  to the  Company  until the amount of its  outstanding
IRBs is substantially reduced.

The Company's  loan  agreements  require,  among other things,  that the
Company maintain  certain  financial  ratios.  As of August 3, 1997, the
Company was in compliance with the required financial covenants.

As of  August  3,  1997,  the  Company  had  three  interest  rate  swap
agreements  on a $25 million  notional  amount to reduce its exposure to
floating  interest rates.  The effect of these contracts is to "fix" the
interest  rate payable on $25 million of the Company's  bank  borrowings
at a  weighted  average  rate of 7.1%.  The  Company  also  enters  into
foreign   exchange   forward   contracts  to  hedge   against   currency
fluctuations  with respect to firm  commitments  to purchase  machinery,
equipment  and  certain  raw  materials  when  those   commitments   are
denominated in foreign currencies.

      Capital   Expenditures.   The  Company   maintains  a  significant
program  of  capital  expenditures  designed  to  increase  capacity  as
needed,  enhance  manufacturing  efficiencies through  modernization and
increase the company's  vertical  integration.  The company  anticipates
spending  approximately  $27 million for capital  expenditures  in 1998.
The  company   believes  that  cash  flows  from  operations  and  funds
available  under existing  credit  facilities will be sufficient to fund
capital   expenditures   and  working  capital   requirements   for  the
foreseeable future.

Phillips Mills Acquisition

On  August  5,  1997,  the  Company  completed  the  acquisition  of the
business  and  certain  assets   relating  to  the   upholstery   fabric
businesses  operating as Phillips Weaving Mills,  Phillips Velvet Mills,
Phillips  Printing  and  Phillips  Mills.  These  operating  units  were
purchased from Phillips Industries,  Inc., a privately owned corporation
based  in  High  Point,  North  Carolina.  Based  on  the  terms  of the
definitive  asset  purchase  agreement,  the  transaction  is valued for
accounting  and  reporting   purposes  at   approximately   $36  million
(including cash,  retirement of debt and a non-compete  agreement) under
generally  accepted  accounting  principles.  Terms of the purchase also
include  additional  compensation  contingent  upon attaining  specified
future  growth  objectives  and an  option  for  100,000  shares  of the
Company's common stock.

Funds for the cash portion of the  transaction  were  provided  from the
Company's revolving credit facility.

Inflation

Although  the  Company's  costs of raw  materials  have been  relatively
stable thus far in fiscal  1998,  these  expenses are  generally  higher
than a year ago.  Other  operating  expenses,  such as labor,  utilities
and   manufacturing   supplies,   have   also   increased.   Competitive
conditions  have not  allowed  the company to offset the impact of these
increases  fully through  higher  prices,  thereby  putting  pressure on
profit  margins.  The  net  impact  on  margins  will  continued  to  be
influenced  by  raw  material   prices,   other   operating   costs  and
competitive conditions.

Seasonality

The  company's  business  is slightly  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 first and  third  quarters  for the
holiday weeks including July 4th and Christmas.

Forward-Looking Information

The company's  report on Form 10-Q may contain  statements that could be
deemed   forward-looking   statements  within  the  Private   Securities
Litigation  Reform Act of 1995,  which are  inherently  subject to risks
and  uncertainties.  For  this  purpose,  any  statements  that  are not
statements  of  historical  fact  may be  deemed  to be  forward-looking
statements.  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.  Because of the  increasing  percentage  of the  Company's
sales that is derived from  shipments  to  customers  outside the United
States,  the  relative  value  of the  U.S.  dollar  relative  to  other
currencies can affect the  competitiveness  of the company's products in
international markets.




                               OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

(a)  The  following  exhibits  are  filed  as part  of  this  report  or
incorporated by reference.  Management  contracts,  compensatory  plans,
and arrangements are marked with an asterisk (*).

     3(i)           Articles of Incorporation  of the Company,  as
                amended,   were  filed  as  Exhibit  3(i)  to  the
                Company's  Form 10-Q for the quarter ended 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.

     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  was  filed  as
                Exhibit 10(n) to the  Company's  Form 10-K for the
                year ended  April 29,  1989,  and is  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,  was filed
                as exhibit  10(o) to the  Company's  Form 10-K for
                the   year   ended   April   29,   1990,   and  is
                incorporated herein by reference.

     10(c)      Loan  Agreement  dated  January,   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,  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,  was 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,  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 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
                28,  1996,   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 28,
                1996,  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.

     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  principal
                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,  and is  incorporated  herein by
                reference.

     10(bb)     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  was filed
                as Exhibit  10(cc) to the Company's  Form 10-Q for
                the  quarter  ended  January  26,  1997,   and  is
                incorporated herein by reference.

     10(cc)     Loan    Agreement    between    Luzerne    County,
                Pennsylvania   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  was
                filed as  Exhibit  10(dd)  to the  Company's  Form
                10-Q for the quarter ended  January 26, 1997,  and
                is incorporated herein by reference.

     10(dd)     Second   Amendment  to  Lease  Agreement   between
                Chromatex Properties,  Inc. and the Company, dated
                April  17,  1997 was  filed as  Exhibit  10(dd) to
                the  Company's  Form 10-K for the year ended April
                27, 1997, and is incorporated herein by reference.

     10(ee)    Lease  Agreement  between  Joseph E. Proctor (doing
                business  as JEPCO) and the  Company,  dated April
                21, 1997.
 
     10(ff)    $125,000,000  Revolving  Loan Facility  dated April
               23,  1997 by and among  the  Company  and  Wachovia
               Bank of Georgia,  N.A.,  as agent,  and First Union
               National Bank of North Carolina,  as  documentation
               agent.

     10(gg)    Revolving  Line  of  Credit  for  $4,000,000  dated
               April  23,  1997 by and  between  the  Company  and
               Wachovia Bank of North Carolina, N.A.





     10(hh)    Reimbursement and Security  Agreement between Culp,
               Inc. and  Wachovia  Bank of North  Carolina,  N.A.,
               dated as of April 1, 1997,  relating to  $3,337,000
               Principal  Amount,   Chesterfield   County,   South
               Carolina   Industrial  Revenue  Bonds  (Culp,  Inc.
               Project) Series 1988.

               Additionally,  there are Reimbursement and Security
               Agreements  between Culp, Inc. and Wachovia Bank of
               North Carolina,  N.A., dated as of April 1, 1997 in
               the  following   amounts  and  with  the  following
               facilities:

               $7,900,000   Principal   Amount,   Alamance  County
               Industrial   Facilities   and   Pollution   Control
               Financing  Authority  Industrial  Revenue Refunding
               Bonds (Culp, Inc. Project) Series A and B.

               $4,500,000   Principal   Amount,   Guilford  County
               Industrial   Facilities   and   Pollution   Control
               Financing    Authority    Industrial    Development
               Revenue Bonds (Culp, Inc. Project) Series 1989.

               $6,580,000 Principal Amount,  Anderson County South
               Carolina   Industrial  Revenue  Bonds  (Culp,  Inc.
               Project)  Series 1993.

               $6,000,000  Principal Amount,  Chesterfield County,
               South   Carolina    Tax-Exempt    Adjustable   Mode
               Industrial  Development  Revenue Bonds (Culp,  Inc.
               Project) Series 1996.

               $6,000,000  Principal  Amount,  The Alamance County
               Industrial   Facilities   and   Pollution   Control
               Financing  Authority  Tax-exempt   Adjustable  Mode
               Industrial  Development  Revenue Bonds (Culp,  Inc.
               Project) Series 1996.

               $3,500,000   Principal   Amount,   Luzerne   County
               Industrial    Development    Authority   Tax-Exempt
               Adjustable  Mode  Industrial   Development  Revenue
               Bonds (Culp, Inc. Project) Series 1996.

     10(ii)    Loan  Agreement  and   Reimbursement  and  Security
               Agreement dated
               July 1, 1997  with the  Robeson  County  Industrial
               Facilities   and   Pollution    Control   Financing
               Authority  relating to the  issuance of  Tax-Exempt
               Adjustable  Mode  Industrial   Development  Revenue
               Bonds  (Culp,  Inc.  Project),  Series  1997 in the
               aggregate principal amount of $8,500,000.

      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  August  12,  1997,  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 infor-
      mation for the first quarter ended August 3, 1997.



                            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 16, 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:  September 16, 1997      By s/s   Stephen T. Hancock
                                        Stephen T. Hancock
                                        General Accounting Manager