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

                                    FORM 10-K

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

                      For the fiscal year ended May 1, 2005

                           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)

1823 Eastchester Drive., High Point, North Carolina                   27265
     (Address of principal executive offices)                       (zip code)

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

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

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

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

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

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

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

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

     As of May 1, 2005,  11,550,759 shares of common stock were outstanding.  As
of October 31,  2004,  the  aggregate  market  value of the voting stock held by
non-affiliates  of the  registrant  on that date was $  51,748,272  based on the
closing  sales  price of such  stock as  quoted on the New York  Stock  Exchange
(NYSE),  assuming,  for purposes of this report, that all executive officers and
directors of the registrant are affiliates.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the company's Proxy Statement to be filed pursuant to Regulation 14A
of the Securities and Exchange  Commission in connection with its Annual Meeting
of Shareholders  to be held on September 27, 2005 are  incorporated by reference
into Part III.




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

Item No.                                                                    Page
- --------                                                                    ----

                                     PART I

1.   Business
         Overview..............................................................4
         Segments..............................................................5
         Overview of Industry and Markets......................................6
         Overview of Bedding Furniture Industry................................7
         Overview of Residential Furniture Industry............................8
         Overview of Commercial Furniture Industry.............................9
         Products..............................................................9
         Manufacturing........................................................11
         Product Design and Styling...........................................11
         Distribution.........................................................11
         Sources and Availability of Raw Materials............................12
         Seasonality..........................................................12
         Competition..........................................................12
         Environmental and Other Regulations..................................13
         Employees............................................................14
         Customers and Sales..................................................14
         Net Sales by Geographic Area.........................................15
         Backlog..............................................................15

2.   Properties...............................................................16

3.   Legal Proceedings........................................................17

4.   Submission of Matters to a Vote of Security Holders......................17

                                     PART II

5.   Market for the Registrant's Common Equity and Related Stockholder
      Matters.................................................................17

6.   Selected Financial Data..................................................18

7.   Management's Discussion and Analysis of Financial Condition and Results
      of Operations...........................................................19

7A.  Quantitative and Qualitative Disclosures About Market Risk...............34

8.   Consolidated Financial Statements and Supplementary Data.................35

9.   Changes in and Disagreements with Accountants on Accounting and Financial
      Disclosure..............................................................63

9A.  Controls and Procedures..................................................63

9B.  Other Information........................................................63




                                    PART III

10.  Directors and Executive Officers of the Registrant.......................64

11.  Executive Compensation...................................................64

12.  Security Ownership of Certain Beneficial Owners and Management...........64

13.  Certain Relationships and Related Transactions...........................64

14.  Principal Accountant Fees and Services...................................64

                                     PART IV

15.  Exhibits, Financial Statement Schedules..................................65

     Documents filed as part of this report...................................65

     Exhibits.................................................................65

     Financial Statement Schedules............................................68

     Signatures ..............................................................69

     Exhibit Index............................................................70




           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

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

o    Decreases in economic indicators such as the level of housing starts and
     sales of existing homes, consumer confidence, trends in disposable income,
     and general economic conditions, could have a negative effect on the
     company's business and prospects;

o    Increases in interest rates, particularly home mortgage rates, and
     increases in consumer debt or the general rate of inflation, could affect
     the company adversely;

o    Strengthening of the U.S. dollar against other currencies could make the
     company's products less competitive on the basis of price in markets
     outside the United States;

o    Economic and political instability in international areas could affect the
     company's operations or sources of goods in those areas, as well as demand
     for the company's products in international markets;

o    Changes in consumer tastes or preferences toward products not produced by
     the company could erode demand for the company's products;

o    Growth in competition from imported fabrics could increase overall
     competition, especially price competition, for the company's products;

o    Unanticipated delays or costs in executing restructuring actions could
     cause the cumulative effect of restructuring actions to fail to meet the
     objectives set forth by management; and

o    Other factors discussed elsewhere in this report or in the company's other
     filings with the Securities and Exchange Commission.

                                       3



                                     PART I

                                ITEM 1. BUSINESS

Overview

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

Management  believes  that Culp is one of the two largest  producers of mattress
fabrics in North  America,  as  measured  by total  sales,  and one of the three
largest  marketers of upholstery  fabrics for furniture in North America,  again
measured  by total  sales.  The  company's  fabrics  are used  primarily  in the
production  of bedding  products  and  residential  and  commercial  upholstered
furniture, including sofas, recliners, chairs, loveseats, sectionals, sofa-beds,
office  seating and mattress sets.  Although Culp markets  fabrics at most price
levels,  the company emphasizes fabrics that have broad appeal in the "good" and
"better" priced categories of furniture and bedding.

The  company's  fiscal  year is the 52 or 53 week  period  ending on the  Sunday
closest to April 30. The fiscal year ended May 1, 2005  included 52 weeks versus
53 weeks for fiscal 2004. The company's  operating segments are mattress fabrics
and upholstery fabrics,  with related divisions organized within those segments.
In mattress fabrics, Culp Home Fashions markets a broad array of fabrics used by
bedding  manufacturers.  In upholstery fabrics,  Culp Decorative Fabrics markets
jacquard  fabrics for  residential  and  commercial  furniture  and yarn for use
primarily by the company,  with some outside sales. Culp Velvets/Prints  markets
velvet,  printed fabrics and  microdenier  suedes used primarily for residential
furniture.

Culp  markets its  products  worldwide.  Total net sales were $286.5  million in
fiscal 2005.  International sales accounted for 11% of net sales for both fiscal
2005 and fiscal 2004.

Culp has nine (9) active  manufacturing  facilities,  with a  combined  total of
approximately  2.0 million square feet, which are located in North Carolina (6),
South Carolina (1),  Quebec,  Canada (1) and Shanghai,  China (1). The company's
distribution  system is designed to offer customers fast,  responsive  delivery.
Products are shipped directly to customers from the company's  manufacturing and
distribution facilities.

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

                                       4



Segments

The company's  operating  segments are mattress fabrics and upholstery  fabrics,
with related  divisions  organized  within those  segments.  The division within
mattress fabrics is Culp Home Fashions.  The divisions within upholstery fabrics
are Culp Decorative  Fabrics (CDF)  (including the company's yarn  manufacturing
facilities and the operations located in China) and Culp  Velvets/Prints  (CVP).
The  following  table sets forth certain  information  for each of the company's
segments/divisions.

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

                                                  FISCAL 2005
                                                   NET SALES
     SEGMENT                 DIVISION            (in millions)   PRODUCT LINES
     -------                 --------            -------------   -------------

 Mattress Fabrics    Culp Home Fashions             $ 105.4     Woven jacquards
                                                                 Knitted Ticking


Upholstery Fabrics   Culp Decorative Fabrics(1)     $ 102.2     Woven jacquards

                     Culp Velvets/Prints            $  78.9     Prints
                                                    --------    Woven velvets
                                                    $ 181.1     Tufted velvets
                                                    --------    Suede and other
                                                                sourced fabrics

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

Culp Home  Fashions.  Culp Home  Fashions  markets  mattress  ticking to bedding
manufacturers.  These fabrics encompass woven jacquard ticking,  printed ticking
and knitted ticking. Culp Home Fashions' manufacturing facilities are located in
Stokesdale,  North Carolina and St. Jerome,  Quebec, Canada. During fiscal 2005,
the company began taking  significant  steps to further  enhance its competitive
position by  consolidating  all of its mattress fabrics  manufacturing  into the
Stokesdale and St. Jerome facilities. This $7.0 million capital project involves
the  relocation  of ticking  looms from an  upholstery  fabric plant to existing
ticking  facilities  in the U.S.  and Canada  and the  purchase  of new  weaving
machines that are faster and more efficient than the equipment being replaced.

Culp  Decorative  Fabrics.  Culp  Decorative  Fabrics  manufactures  and markets
jacquard woven fabrics used primarily for residential and commercial  furniture.
For a description of the characteristics of these fabrics, see "Products" below.
Culp Decorative Fabrics' manufacturing  facilities are located in Burlington and
Graham,  North Carolina.

Culp  Decorative  Fabrics is vertically  integrated,  complementing  its weaving
capabilities  with  the  ability  to  extrude,  dye  and  texturize  yarn.  Culp
Decorative  Fabrics  includes the company's yarn  facilities,  where the company
manufactures  pre-dyed spun yarns, open-end spun and chenille yarns. The company
operates yarn manufacturing  facilities in Shelby,  Lincolnton and Graham, North
Carolina.  The  production  is used  primarily  internally.  External yarn sales
totaled  approximately  $3.0  million,  representing  approximately  1.0% of the
company's  consolidated sales for fiscal 2005, and are directed primarily to the
upholstery fabric market.

                                       5



During fiscal 2005, the company  carried out a restructuring  plan,  within this
division,  designed to reduce  costs,  increase  asset  utilization  and improve
profitability.  The company consolidated the operations from its Pageland, South
Carolina facility into the Graham,  North Carolina  facility,  which resulted in
the closure of the Pageland operation.  Additionally,  the company  consolidated
its yarn  operations by integrating the  Cherryville,  North Carolina plant into
the Shelby facility (note  additional  discussion of  restructuring  activity in
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations").

An important element in the company's offshore business is its China operations,
which  includes  a  manufacturing  facility  located  in  Shanghai,  China.  The
company's   strategy  for  China  is  to  link  the  company's  strong  customer
relationships,  design expertise and production  technology with low-cost fabric
manufacturers  in  China in order to  deliver  enhanced  value to its  customers
throughout the world.

Culp  Velvets/Prints.  Culp Velvets/Prints  manufactures and markets printed and
velvet fabrics.  These include prints on jacquard and flock base fabrics,  woven
velvets and tufted velvets.  For a description of the  characteristics  of these
fabrics,  see  "Products"  below.  These  fabrics,  which  are  manufactured  at
Burlington,  North  Carolina  and  Anderson,  South  Carolina,  typically  offer
manufacturers richly colored patterns and textured surfaces.

At the end of fiscal 2005,  management  made the decision to consolidate its two
velvets  fabrics  manufacturing  operations  into the Anderson,  South  Carolina
facility in order to reduce  costs and improve  profitability  (note  additional
discussion of restructuring activity in "Management's Discussion and Analysis of
Financial Condition and Results of Operations").

With  the  company's   offshore   sourcing  efforts,   Culp   Velvets/Prints  is
experiencing  higher sales of upholstery fabric products produced outside of the
company's U.S.  manufacturing plants. These sales include microdenier suedes and
other sourced products designed to meet changing consumer preferences.

Overview of Industry and Markets
Culp markets products worldwide primarily to manufacturers that operate in three
principal  markets.  The mattress fabrics segment supplies the bedding industry.
This market includes mattress sets. The upholstery  fabrics segment supplies the
residential and commercial furniture industry.  The residential furniture market
includes  upholstered  furniture sold to consumers for household  use.  Products
include sofas,  sleep sofas,  chairs,  recliners and sectionals.  The commercial
furniture and fabrics  market  includes  upholstered  office seating and modular
office  systems  sold  primarily  for use in  offices  and  other  institutional
settings,  and commercial  textile wall covering.  Specialty markets supplied by
the company primarily includes recreational vehicle seating.  Sales to specialty
markets did not  constitute a material part of the company's  revenues in fiscal
2005 or 2004.  The principal  markets into which the company sells  products are
described below.

                                       6



Overview of Bedding Industry

The bedding industry  experienced  significant growth in sales in calendar 2004,
which has  resulted  from a strong  housing  market,  as well as higher  average
selling  prices of  mattresses.  According to the  International  Sleep Products
Association  (ISPA),  the U. S.  wholesale  bedding  industry  accounted  for an
estimated  $5.6  billion in sales in 2004,  an 11.3%  increase  over  2003.  The
industry  is  comprised  of  over  700  manufacturers,   but  the  largest  four
manufacturers  accounted for more than 57% of the total  wholesale  shipments in
2004. The bedding  industry has averaged  approximately  6.0% annual growth over
the past  twenty  years,  with only one year  experiencing  a  decline  in sales
volume. It has proven to be a stable and mature industry,  and has grown despite
several  economic  downturns  over the past twenty  years.  This  stability  and
resistance to economic downturns is due in part to replacement purchases.

A critical point to make is that, unlike the upholstery fabrics industry,  which
has faced  intense  competition  from  imports,  the bedding  industry has faced
limited  competition from imports.  The primary reasons for this fact include 1)
the short lead times demanded by mattress retailers,  2) the limited inventories
carried by retailers, 3) the customized nature of each retailer's product lines,
4) the high shipping  cost,  and 5) the  relatively  low direct labor content in
mattresses and 6) strong brand recognition.

The company believes that several important  demographic  factors are helping to
support  the  bedding  industry.  In  particular,  the  growth  of the aging and
affluent  segment of the  population  has a  significant  impact on the  bedding
industry.  The  increasing  size of homes and  increase  in the number of second
homes also play major  roles in the  demand  for  bedding in the United  States.
These  trends have not only driven total unit  increases,  they have also been a
factor in the size and average  selling  prices of mattresses  being sold in the
United States.  According to ISPA,  while wholesale  sales of bedding  increased
11.3% in 2004, the number of units sold increased only 3.7%.

While a majority of bedding sales is traditional  innerspring  bedding,  several
specialty  bedding  producers  have recorded  significant  sales gains in recent
years. The two largest specialty  bedding  producers,  which produce  mattresses
that do not use inner spring construction,  together grew wholesale shipments by
51.4%  in  2004.  The  specialty   bedding   segment  has  provided  new  growth
opportunities for bedding producers and those companies that supply  components,
including fabric, to them.

A key  trend  in the  bedding  industry  has  been  the  transition  to  selling
"one-sided"  mattresses  versus  "two-sided"  mattresses,  which  had  been  the
industry norm for many years. All of the four largest bedding  manufacturers and
most  others  have  converted  their  product  lines to the sale of  "one-sided"
mattresses.  Since a "one-sided"  mattress uses  approximately 30% less mattress
ticking,  the company  believes  that the overall  industry  demand for mattress
ticking has been  significantly  affected by this transition  within the bedding
industry.

Another  product  trend  impacting  this  industry  is the  current  trend among
mattress  manufacturers  toward using common SKU's and less expensive fabric for
the borders,  which is the ticking that goes on the side of the  mattresses  and
box springs.

A product trend within mattress ticking is the increasing  popularity of knitted
mattress tickings, as opposed to woven and printed tickings.  Knitted ticking is
currently  being used  primarily  on premium  mattresses.  The company  believes
knitted ticking market share will continue to grow for the foreseeable future as
these  products are now being  placed on  mattresses  at mid-range  retail price
points. The company sources and markets a line of these products.

                                       7



One  additional  product trend  impacting  the bedding  industry is the focus on
producing  flame-resistant  material  that is  designed  to meet  the  State  of
California's   new  open  flame   mattress   flammability   standard  and  other
flammability standards currently under consideration.  The company is continuing
to monitor these standards and the various  methods that mattress  manufacturers
and ticking makers can use to meet flammability standards.

Overview of Residential Furniture Industry

The residential  furniture industry is a mature industry,  with long-term growth
rates generally close to the overall growth rate of the U.S. economy.  According
to the American Home Furnishings Alliance (AHFA), a trade association,  the U.S.
residential  furniture  industry  has grown  over the last 20 years  from  $12.4
billion in residential furniture wholesale shipments in 1984 to $24.6 billion in
2004. However, during the last four years the residential furniture industry has
been impacted by the general economic slowdown, as well as a structural shift to
offshore  sourcing,  primarily from China,  which has led to deflation in retail
furniture prices.

The  upholstered  furniture  sector has been  outperforming  the wood  sector in
recent years.  According to the AHFA, upholstered furniture has grown from 40.0%
of total residential  furniture wholesale shipments in 1997 to 49.0% in 2004. It
has  appeared in recent  years that the  upholstered  furniture  segment is less
vulnerable to economic downturns and more responsive to economic recoveries than
the wood  sector.  The  company  believes  that  consumers  are more  willing to
postpone wooden casegoods purchases in deference to upholstered products,  which
receive a higher  priority.  Furthermore,  upholstered  products  have a shorter
average  life,  as they are more  prone to  everyday  wear as well as changes in
design  trends  and home  fashion.  This  phenomenon  is  apparent  from  recent
residential  furniture  industry  trends.  For  example,  in 2003,  while  total
industry  shipments were slightly down, the upholstery segment was flat and wood
shipments were down by 4.4%. In 2004, the upholstery segment grew 10.4% and wood
shipments grew by 4.2%.

There are several key issues facing the residential furniture industry:

o    The sourcing of  components  and fully  assembled  furniture  from overseas
     continues to play a major role in the residential furniture industry,  with
     sales of imported  furniture growing at a much faster rate than the overall
     industry.  According to Furniture/Today,  imports of residential  furniture
     into the U.S. grew 15% to $18.4 billion in 2004. By far, the largest source
     for these imports continues to be China,  which accounted for approximately
     47% of total U.S.  imports in 2004, up from  approximately  41% in 2002. In
     past years,  a large  majority of furniture  imports from China were wooden
     "casegoods,"  but there has been  significant  recent  growth in imports of
     upholstered   furniture   components,   including   upholstery  fabric  and
     "cut-and-sewn  kits" for furniture  covers.  This trend has been especially
     strong  for  leather  furniture,  and it now  extends  to other  coverings,
     including  microdenier  suedes  and the more  traditional  types of fabrics
     manufactured by the company. Fabrics entering the U.S. from China and other
     low labor cost  countries are resulting in increased  price  competition in
     the  upholstery  fabric and  upholstered  furniture  markets.  In addition,
     competition in the U.S. domestic market has increased further following the
     January 1, 2005  expiration  of the quotas  imposed under the Uruguay Round
     Agreement on Textiles and Clothing on textile and apparel  products  coming
     into the U.S.

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

                                       8



o    The  residential   furniture   industry  has  been   consolidating  at  the
     manufacturing  level for several years.  The result of this trend is fewer,
     but larger,  customers for  upholstery  fabric  manufacturers.  The company
     believes  that  this   consolidation   favors  larger   upholstery   fabric
     manufacturers  capable  of  supplying  a range of  product  choices  at the
     volumes required by major furniture manufacturers on a timely basis.

o    In recent years,  several of the nation's  larger  furniture  manufacturers
     have opened retail outlets of their own. As top retailers shift floor space
     to private label imports,  manufacturers are focused on distributing  their
     own products. In addition, furniture marketing by "lifestyle" retailers has
     increased, which has increased the number of retail outlets for residential
     furniture but has also  increased the reliance on private brands or private
     labels.

o    The  company  believes  that  demographic  trends  support  the outlook for
     continued  long-term  growth  in  the  U.S.   residential   furniture.   In
     particular,  "baby boomers" (people born between 1946 to 1964) are reaching
     their highest  earning power and are the most likely group to upgrade their
     home decor. In addition,  many of these individuals are purchasing vacation
     and second homes,  as evidenced by the  increasing  number of such homes in
     the U.S.  Additionally,  the  children of the "baby  boomers"  are entering
     their  college  years and are  expected to drive the next wave of household
     formation  in the  U.S.  According  to the  U.S.  Census  Bureau,  the home
     ownership  rate is currently at an all-time  high in excess of 69%, and the
     average size of homes in the U.S.  continues to increase,  further  driving
     purchases of furniture.

Overview of Commercial Furniture Industry

The  market for  commercial  furniture  -  furniture  used in offices  and other
institutional  settings - grew approximately 5.1% from 2003 to 2004, reversing a
significant  decline that had occurred over the three prior years.  According to
the Business and Institutional Furniture  Manufacturer's  Association (BIFMA), a
trade  association,   the  commercial  furniture  market  in  the  U.S.  totaled
approximately  $8.9  billion in 2004 in wholesale  shipments  by  manufacturers.
Although  higher than 2003, this total still  represents a significant  decrease
from the  industry's  peak of $13.3  billion  in 2000.  From  1990 to 2000,  the
commercial furniture industry grew at a compound annual growth rate of 5.3%. The
commercial  furniture  industry  is largely  affected by  economic  trends.  The
commercial  furniture  industry declined  significantly  from 2001 through 2003,
reflecting  economic  trends  affecting  businesses,   which  are  the  ultimate
customers in this industry.

Products

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

Mattress Fabrics Segment
The  company  manufactures  and  markets  mattress  fabrics  for sale to bedding
manufacturers.  Mattress  fabrics segment sales  constituted 37% of consolidated
sales in fiscal  2005,  up from 33% in fiscal 2004.  The company has  emphasized
fabrics and  patterns  that have broad appeal at prices  generally  ranging from
$1.75 to $5.00 per yard.

                                       9



Upholstery Fabrics Segment
The company  derives the  majority of its revenues  from the sale of  upholstery
fabrics,  primarily  to the  residential  and  commercial  (contract)  furniture
markets.  Upholstery fabrics segment sales totaled 63% of consolidated sales for
fiscal 2005,  down from 67% in fiscal 2004. The company has  emphasized  fabrics
and patterns  that have broad appeal at "good" and  "better"  prices,  generally
ranging from $3.00 per yard to $8.00 per yard.

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


                                                                      
                 Culp Fabric Categories By Segment and Division
                 ----------------------------------------------
Mattress Fabrics                           Characteristics                      Principal Markets
- ----------------                           ---------------                      -----------------
Culp Home Fashions:
Woven jacquards        Florals and other intricate designs. Woven on complex    Bedding
                       looms using a variety of synthetic and natural yarns.

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

Knitted Ticking        Floral and other intricate designs produced on           Bedding
                       special-width circular machines utilizing a variety of
                       synthetic and natural yarns. Knitted ticking has
                       inherent stretching properties and spongy softness,
                       and conforms well with layered foam packages.

Upholstery Fabrics
- ------------------
Culp
Decorative Fabrics:
Woven jacquards        Elaborate, complex designs such as florals and           Residential furniture
                       tapestries and tapestries in  traditional,               Commercial furniture
                       transitional and contemporary styles. Woven on
                       intricate looms using a wide variety of synthetic and
                       natural yarns.

Culp Velvet/ Prints:

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

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

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

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


                                       10



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

Manufacturing

The company  operates nine (9)  manufacturing  facilities for the production and
finishing of its mattress and upholstery fabrics. These plants encompass a total
of approximately  2.0 million square feet and include yarn extrusion,  spinning,
dyeing and texturizing  equipment,  narrow and wide-width  jacquard looms, woven
velvet looms, tufting machines,  printing equipment,  fabric finishing equipment
and various types of surface finishing equipment (such as washing, softening and
embossing).

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

Tufted  velvet  fabrics are  produced  by tufting  machines,  which  insert yarn
through a woven base fabric,  creating a loop pile surface material that is then
sheared  to  create  a velvet  surface.  Tufted  velvet  fabrics  are  typically
lower-cost fabrics.

Product Design and Styling

Consumer  tastes and  preferences  related to upholstered  furniture and bedding
change  over time.  The use of new  fabrics  and  designs  remains an  important
consideration  for  manufacturers to distinguish their products at retail and to
capitalize on changes in preferred colors, patterns and textures. Culp's success
is largely  dependent on the company's  ability to market fabrics with appealing
designs and patterns.

The process of developing new designs involves maintaining an awareness of broad
fashion and color  trends  both in the United  States and  internationally.  The
upholstery  fabric designs are introduced at major fabric trade conferences that
occur twice a year in the United States (January and July).

The mattress ticking designs are introduced, once annually, during the summer to
fall  timeframe.  Additionally,  the company works  closely with its  customers,
throughout the year, on new line introductions.

Distribution

Mattress Fabrics Segment
Substantially all of the company's  shipments of mattress ticking originate from
its manufacturing facilities in Stokesdale, North Carolina.

Upholstery Fabrics Segment
The  majority  of  the  company's   products  are  shipped   directly  from  its
manufacturing  and  distribution  facilities.   The  "direct  ship"  program  is
primarily utilized by large manufacturers.  Generally, for small and medium-size
residential  furniture  manufacturers,  inventory is maintained in the company's
distribution facilities.

                                       11



Sources and Availability of Raw Materials

Raw  materials  account  for more than half of the  company's  total  production
costs.  The company  purchases  various  types of  synthetic  and natural  yarns
(polypropylene,  polyester,  acrylic, rayon and cotton), synthetic staple fibers
(acrylic and rayon),  and certain types of greige goods,  polypropylene  resins,
latex  adhesives,  dyes and chemicals  from a variety of suppliers.  The company
produces  internally a significant  portion of raw materials,  such as chenille,
pile and other  filling  yarns,  polypropylene  yarns and printed  heat-transfer
paper.  As a result,  a large portion of its raw materials are comprised of more
basic  commodities such as rayon staple,  polypropylene  resin chips,  polyester
warp  yarns,  and  polyester  woven  substrates.  The  prices of such  materials
fluctuate  depending upon current  supply and demand  conditions and the general
rate of inflation.  Many of the company's basic raw materials are  petrochemical
products or are produced from such products;  and  therefore,  the company's raw
material costs are sensitive to changes in petrochemical prices, as has been the
case with the recent increase in oil prices.  Generally, the company has not had
significant difficulty in obtaining raw materials.  During the fourth quarter of
fiscal 2005, Solutia, which was the company's supplier for acrylic fiber, exited
the  acrylic  fiber  business.  In  response  to this  event,  the  company  has
identified certain international  suppliers as alternative sources for procuring
acrylic  fiber.  The  transition to the  alternative  suppliers is proceeding as
planned.

Seasonality

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

Upholstery Fabrics Segment
The company's  upholstery  fabrics  business is seasonal,  with increased  sales
during the company's second and fourth fiscal quarters. This seasonality results
from  one-week  closings  of the  company's  manufacturing  facilities,  and the
facilities of most of its customers in the United  States,  during the company's
first and third fiscal quarters for the holiday weeks of July 4th and Christmas.

Competition

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

Mattress Fabrics Segment
The mattress ticking market is concentrated in a few relatively large suppliers.
The company  believes its principal  mattress  ticking  competitors  are Bekaert
Textiles B.V.,  Blumenthal Print Works, Inc.,  Burlington Industries (now a part
of International Textile Group, ITG) and Tietex, Inc.

                                       12



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

Until approximately four years ago, overseas producers had not historically been
a source of significant  competition  for the company.  Recent trends,  however,
have  shown  significant  increased  competition  in  U.S.  markets  by  foreign
producers of upholstery  fabric,  furniture  components and finished  upholstery
furniture,  as well as increased sales in the U.S. of leather furniture produced
overseas  (which  competes  with  upholstered  furniture for market  share).  In
addition, as previously  discussed,  competition in the U.S. domestic market has
increased further following the January 1, 2005 expiration of the quotas imposed
under  the  Uruguay   Round   Agreement  on  Textiles  and   Clothing.   Foreign
manufacturers  often are able to produce  upholstery fabric and other components
of  furniture  with  significantly  lower  raw  material  and  production  costs
(especially labor) than those of the company and other U.S.-based manufacturers.
The  company  competes  with  lower cost  foreign  goods on the basis of design,
quality,  reliability  and speed of  delivery.  In  addition,  the  company  has
established  an operation in China to  facilitate  the sourcing and finishing of
goods  produced in Asia,  and the company has other  overseas  sourcing  efforts
underway as well.

Environmental and Other Regulations

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

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

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

The company  periodically is involved in environmental  claims or litigation and
requests for information from environmental regulators. Each of these matters is
carefully evaluated, and the company provides for environmental matters based on
information presently available. Based on this information, the company does not
believe that environmental matters will have a material adverse effect on either
the company's financial condition or results of operations.  However,  there can
be no assurance that the costs  associated with  environmental  matters will not
increase in the future.

                                       13



Employees

As of May 1, 2005, the company had  approximately  1,900 employees,  compared to
approximately  2,300 at the end of fiscal 2004.  All of the hourly  employees at
the Rayonese facility in Canada  (approximately 12% of the company's  workforce)
are  represented  by a local,  unaffiliated  union.  The  collective  bargaining
agreement for the Rayonese  hourly  employees was renewed in 2005 and expires on
February 1, 2008.  The company is not aware of any efforts to organize  any more
of its employees and believes its relations with its employees are good.

Customers and Sales

Mattress Fabrics Segment
During fiscal 2005, 90% of mattress fabrics sales were  concentrated  among
approximately  80  customers.   Major  customers  include  the  leading  bedding
manufacturers:  Sealy, Serta (National Bedding), and Simmons. The loss of one or
more of these  customers  would have a material  adverse  effect on the company.
Culp's  mattress  ticking  customers  also  include  many small and  medium-size
bedding manufacturers.

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

Upholstery Fabrics Segment
For  fiscal  2005,  90% of  upholstery  fabrics  sales were  concentrated  among
approximately  160  customers.  Major  customers  are leading  manufacturers  of
upholstered  furniture,   including  Bassett,   Furniture  Brands  International
(Broyhill,  Thomasville,  and Lane /Action),  Best Home  Furnishings,  Klaussner
Furniture, Berkline,  Benchcraft,  Flexsteel and La-Z-Boy (La-Z-Boy Residential,
Bauhaus,  England,  and  Clayton  Marcus).   Representative  customers  for  the
company's  fabrics  for  commercial  furniture  include HON  Industries,  Global
Upholstery  and Steelcase.  The company's two largest  customers in this segment
are La-Z-Boy Incorporated and Furniture Brands International,  Inc., the loss of
either  of which  would  have a  material  adverse  effect on the  company.  The
company's  sales to La-Z-Boy  accounted for  approximately  15% of the company's
total sales in fiscal 2005. Patrick H. Norton,  Chairman of La-Z-Boy,  serves on
the company's board of directors.

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

                                       14



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


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

                             Fiscal 2005         Fiscal 2004         Fiscal 2003
                         ------------------  ------------------  ------------------

United States            $ 254,249    88.7%  $ 282,865    88.8%  $ 299,768    88.3%
                         ---------- -------  ---------- -------  ---------- -------
North America               22,503     7.9      26,740     8.4      30,375     8.9
(Excluding USA)
Far East and Asia            8,690     3.0       6,954     2.2       4,926     1.5

All other areas              1,056     0.4       1,557     0.6       4,577     1.3
                         ---------- -------  ---------- -------  ---------- -------

Subtotal (International)    32,249    11.3      35,251    11.2      39,878    11.7
                         ---------- -------  ---------- -------  ---------- -------

Total                    $ 286,498   100.0%  $ 318,116   100.0%  $ 339,646   100.0%
                         ========== =======  ========== =======  ========== =======

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


Backlog

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

Upholstery Fabrics Segment
Because many of the company's upholstery fabric customers have an opportunity to
cancel  orders,  and  because  the company  makes a  significant  portion of its
upholstery  sales  through  in-stock  positions,  it is difficult to predict the
amount of backlog that is "firm." For this reason,  the company has reported the
portion of the upholstery  fabric backlog from  customers  (excluding  orders to
replenish warehouses) with confirmed shipping dates within five weeks of the end
of the fiscal year. On May 1, 2005, the portion of the upholstery fabric backlog
with confirmed  shipping  dates prior to June 5, 2005 was $12.5 million,  all of
which are expected to be filled early  during  fiscal year 2006,  as compared to
$9.6 million as of the end of fiscal 2004 (for confirmed shipping dates prior to
June 6, 2004).

                                       15



                               ITEM 2. PROPERTIES

The company's  headquarters are located in High Point, North Carolina. As of the
end of fiscal  2005,  the  company  owned or leased  nine (9) active and one (1)
inactive   manufacturing   facility,  a  design  center  and  two  (2)  regional
distribution  facilities.  On June 30, 2005,  the company sold its design center
and  distribution  center,  both  located in  Burlington,  North  Carolina.  The
following is a list of the company's principal administrative, manufacturing and
distribution  facilities.  The manufacturing facilities and distribution centers
are organized by segment.


                                                                            
                                                                            Approx.
                                                                           Total Area    Expiration
Location                                  Principal Use                    (Sq. Ft.)     of Lease (1)
- --------                                  -------------                    ---------    -------------

o  Administrative and Design Facilities:
     High Point, North Carolina           Corporate headquarters             55,000        Owned
     Burlington, North Carolina (2)       Design center                      30,000        Owned

o  Mattress Fabrics:
     Stokesdale, North Carolina           Manufacturing and distribution    220,000        Owned
     St. Jerome, Quebec, Canada           Manufacturing                     202,500        Owned

o  Upholstery Fabrics:
     Graham, North Carolina               Manufacturing                     341,000        Owned
     Burlington, North Carolina           Manufacturing                     302,000        Owned
     Shelby, North Carolina               Manufacturing                     101,000        Owned
     Anderson, South Carolina             Manufacturing                      99,000        Owned
     Lincolnton, North Carolina           Manufacturing                      78,000        Owned
     Burlington, North Carolina (3)       Manufacturing and distribution    275,000         2007
     Burlington, North Carolina (2)       Distribution and yarn warehouse   112,500        Owned
     Tupelo, Mississippi                  Regional distribution              57,000         2018
     Los Angeles, California              Regional distribution              33,000         2007
     Shanghai, China                      Manufacturing                      65,000         2006
     Shanghai, China                      Distribution and future growth    100,000         2008
     Chattanooga, Tennessee               Inactive                          290,000         2008
- -------------------------------------------
(1)  Includes all options to renew, except for inactive properties
(2)  The company sold this facility on June 30, 2005.
(3)  To be used as an inspection and distribution  facility for fabrics imported
     from offshore  sources and for finished goods  warehousing of  domestically
     produced upholstery fabrics.


The company believes that its facilities are in good condition,  well maintained
and  suitable and adequate  for present  utilization.  Due to the  restructuring
efforts in the upholstery fabrics segment,  and the capital  improvement project
in the mattress fabrics segment,  determining an accurate measure of capacity in
either segment is difficult.  Nonetheless,  management has estimated that in the
mattress  fabrics  segment,  the company has  manufacturing  capacity to produce
approximately  5% more  products  (measured  in yards) than it  manufactured  in
fiscal 2005. In the upholstery  fabrics  segment,  management has estimated that
the  company  has  manufacturing  capacity  to  produce  approximately  38% more
products  (measured in yards) than it sold during fiscal 2005. In addition,  the
company has the ability to source  additional  mattress  ticking and  upholstery
fabrics from  outside  suppliers,  further  increasing  its  ultimate  output of
finished goods.

                                       16



                            ITEM 3. LEGAL PROCEEDINGS

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

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

There  were no matters  submitted  to a vote of  shareholders  during the fourth
quarter ended May 1, 2005.

                                     PART II

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

     Registrar and Transfer Agent
     EQUISERVE TRUST COMPANY, N.A.
     c/o Computershare Investor Services
     Post Office Box 43023
     Providence, Rhode Island 02940-3023
     (800) 633-4236
     (816) 843-4293 (Foreign shareholders)
     www.computershare.com\equiserve

Stock Listing
Culp,  Inc.  common  stock is traded on the New York  Stock  Exchange  under the
symbol CFI. As of May 1, 2005, Culp, Inc. had approximately  1,700  shareholders
based  on the  number  of  holders  of  record  and an  estimate  of  individual
participants represented by security position listings.

     Analyst Coverage
     These analysts cover Culp, Inc.:

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

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

                                       17



ITEM 6 - SELECTED FINANCIAL DATA
- --------------------------------




                                                                                                                          percent
                                                                      fiscal    fiscal    fiscal    fiscal    fiscal    change
(amounts in thousands, except per share amounts)                       2005      2004      2003      2002      2001  2005/2004
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
INCOME (LOSS) STATEMENT DATA
   net sales                                                     $  286,498   318,116   339,646   382,574   410,609      (9.9)%
   cost of sales (6)                                                260,341   259,794   282,073   319,717   354,622       0.2
- -------------------------------------------------------------------------------------------------------------------------------
        gross profit                                                 26,157    58,322    57,573    62,857    55,987     (55.2)
   S G & A expenses                                                  35,357    41,019    40,040    48,059    50,366     (13.8)
   goodwill impairment/amortization                                   5,126         0         0     1,395     1,395     100.0
   restructuring (credit) expense and asset impairment (6)           10,372    (1,047)   12,981    10,368     5,625  (1,090.6)
- -------------------------------------------------------------------------------------------------------------------------------
        income (loss) from operations                               (24,698)   18,350     4,552     3,035    (1,399)   (234.6)
   interest expense                                                   3,713     5,528     6,636     7,907     9,114     (32.8)
   interest income                                                     (134)     (376)     (596)     (176)      (46)    (64.4)
   early extinguishment of debt                                           0     1,672         0         0         0    (100.0)
   other expense                                                        517       750       805     1,444     1,941     (31.1)
- -------------------------------------------------------------------------------------------------------------------------------
        income (loss) before income taxes                           (28,794)   10,776    (2,293)   (6,140)  (12,408)   (367.2)
   income taxes                                                     (10,942)    3,556    (1,557)   (2,700)   (4,097)       N.M
- -------------------------------------------------------------------------------------------------------------------------------
   income (loss) before cumulative effect of accounting change      (17,852)    7,220      (736)   (3,440)   (8,311)   (347.3)
   cumulative effect of accounting change, net of income tax (7)          0         0   (24,151)        0         0        N.M
- -------------------------------------------------------------------------------------------------------------------------------
             net income (loss)                                   $  (17,852)    7,220   (24,887)   (3,440)   (8,311)    347.3
- -------------------------------------------------------------------------------------------------------------------------------
   depreciation                                                  $   18,884    13,642    13,990    17,274    19,391      38.4
   cash dividends                                                         0         0         0         0     1,177         -
- -------------------------------------------------------------------------------------------------------------------------------
   weighted average shares outstanding                               11,549    11,525    11,462    11,230    11,210       0.2
   weighted average shares outstanding,
        assuming dilution                                            11,549    11,777    11,462    11,230    11,210      (1.9)
- -------------------------------------------------------------------------------------------------------------------------------
PER SHARE DATA
   basic income (loss) per share:
        income (loss) before cumulative effect of
        accounting change                                        $    (1.55)     0.63     (0.06)    (0.31)    (0.74)       N.M
        cumulative effect of accounting change (7)                        0         0     (2.11)        0         0         -
- -------------------------------------------------------------------------------------------------------------------------------
        net income (loss)                                        $    (1.55)     0.63     (2.17)    (0.31)    (0.74)    345.4
- -------------------------------------------------------------------------------------------------------------------------------

   diluted income (loss) per share:
        income (loss) before cumulative effect of
        accounting change                                        $    (1.55)     0.61     (0.06)    (0.31)    (0.74)       N.M
        cumulative effect of accounting change (7)                        0         0     (2.11)        0         0         -
- -------------------------------------------------------------------------------------------------------------------------------
        net income (loss)                                        $    (1.55)     0.61     (2.17)    (0.31)    (0.74)    353.4
- -------------------------------------------------------------------------------------------------------------------------------

   cash dividends                                                $     0.00      0.00      0.00      0.00     0.105       0.0
   book value                                                          7.43      8.95      8.33     10.52     10.85     (17.0)
- -------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA
   operating working capital (5)                                 $   56,471    64,441    61,937    76,938    90,475     (12.4)%
   property, plant and equipment, net                                66,032    77,770    84,962    89,772   112,322     (15.1)
   total assets                                                     176,123   193,816   218,153   287,713   289,580      (9.1)
   capital expenditures                                              14,360     6,747    12,229     4,729     8,050     112.8
   long-term debt (1)                                                50,550    51,030    76,500   108,484   111,656      (0.9)
   shareholders' equity                                              85,771   103,391    95,765   119,065   121,802     (17.0)
   capital employed (3)                                             136,321   154,421   172,265   227,549   233,458     (11.7)
- -------------------------------------------------------------------------------------------------------------------------------
RATIOS & OTHER DATA
   gross profit margin                                                  9.1%     18.3%     17.0%     16.4%     13.6%
   operating income (loss) margin                                      (8.6)      5.8       1.3       0.8      (0.3)
   net income (loss) margin before cumulative effect of
      accounting change                                                (6.2)      2.3      (0.2)     (0.9)     (2.0)
   effective income tax rate                                           38.0%     33.0%     67.9%     44.0%     33.0%
   long-term debt to total capital employed ratio (1)                  37.1%     33.0%     44.4%     47.7%     47.8%
   operating working capital turnover (5)                               4.8       5.2       5.0       4.5       4.0
   days sales in receivables                                             37        35        35        41        51
   inventory turnover                                                   5.2       5.3       5.3       5.4       5.3
- --------------------------------------------------------------------------------------------------------------------
STOCK DATA
   stock price
        high                                                     $     9.10     12.28     17.89     10.74      7.25
        low                                                            4.20      5.05      3.75      2.12      1.63
        close                                                          4.70      8.61      5.00      9.30      4.95
   P/E ratio (2)
        high (4)                                                        N.M.     20.1       N.M.      N.M.      N.M.
        low (4)                                                         N.M.      8.3       N.M.      N.M.      N.M.
   daily average trading volume (shares)                               21.1      55.9      92.3      24.9      16.2
- --------------------------------------------------------------------------------------------------------------------



(1)  Long-term debt includes long- and short-term debt
(2)  P/E ratios based on trailing 12-month net income (loss) per share
(3)  Capital employed includes long-term debt and shareholders' equity
(4)  N.M - Not meaningful
(5)  Operating  working  capital for this  calculation  is accounts  receivable,
     inventories and accounts payable
(6)  The company  incurred  restructuring  and related  charges in fiscal  2005,
     2003,  2002 and 2001.  See note 2 of the company's  consolidated  financial
     statements
(7)  See  summary  of   significant   accounting   policies  of  the   company's
     consolidated financial statements



                                       18




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

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

Overview

The  company's  fiscal  year is the 52 or 53 week  period  ending on the  Sunday
closest  to April 30.  The year ended May 1, 2005  included  52 weeks  versus 53
weeks for the same period of fiscal 2004. The company's  operating  segments are
mattress fabrics and upholstery fabrics, with related divisions organized within
those segments. In mattress fabrics, Culp Home Fashions markets a broad array of
fabrics used by bedding  manufacturers.  In upholstery fabrics,  Culp Decorative
Fabrics markets jacquard woven fabrics for residential and commercial  furniture
and yarn for use  primarily  by the  company,  with  some  outside  sales.  Culp
Velvets/Prints  markets  velvet,  printed  fabrics and  microdenier  suedes used
primarily for residential furniture.

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

The company's net sales for fiscal 2005 decreased  9.9%,  with sales  decreasing
substantially in the upholstery  fabrics segment and remaining  essentially flat
in the  mattress  fabrics  segment  when  compared to fiscal  2004.  The company
reported a net loss of $17.9 million, or $1.55 per share diluted, which included
restructuring  and related charges of $18.1 million and $5.1 million of goodwill
impairment related to the upholstery fabrics segment.  The overall sales decline
was attributable to continued  softness in the company's  domestically  produced
upholstery  fabrics  business,  resulting  primarily  from the current  consumer
preference  for leather and suede  furniture  and the growing  competition  from
imported fabrics and cut and sewn kits, primarily from China. In addition to the
restructuring and related charges and goodwill impairment that lowered operating
income in fiscal 2005, the company's financial  performance was further impacted
by higher  raw  material  costs,  the  underutilization  of the  company's  U.S.
manufacturing capacity and manufacturing  variances related to the restructuring
actions in the upholstery fabrics segment, and industry wide pricing pressure in
the mattress fabrics segment.

The company is taking  aggressive steps to address the challenges facing both of
its segments.  During fiscal 2005, the company initiated two major restructuring
initiatives in the  upholstery  fabrics  segment,  both of which are designed to
bring U.S.  manufacturing  capacity in line with demand,  reduce costs, increase
asset utilization and improve profits.  In addition,  the company has identified
opportunities  to reduce cost in its mattress  fabrics segment by  consolidating
mattress ticking operations.

In an effort  to offset  the loss in sales of U.S.  produced  upholstery  fabric
products,  the  company is working on several  initiatives  to source and market
upholstery fabric produced internationally,  primarily from Asia. These measures
are part of the company's  continuing  efforts to meet demand from consumers for
certain types of fabrics,  as well as serve the growing segment of the company's
customer base that is  establishing  or expanding  production  in  international
areas.  As a result  of the  company's  offshore  efforts,  including  its China
platform,  the  company  is  experiencing  higher  sales of  upholstery  fabrics
products produced outside the company's U.S.  manufacturing plants, a trend that
is expected to continue.

                                       19



Results of Operations

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

                                                       2005     2004     2003
                                                      -------  -------  -------
Net sales                                              100.0%   100.0%   100.0%
Cost of sales                                           90.9     81.7     83.0
                                                      -------  -------  -------
   Gross profit                                          9.1     18.3     17.0
Selling, general and administrative expenses            12.3     12.9     11.8
Goodwill impairment                                      1.8      0.0      0.0
Restructuring (credit) expense and asset impairments     3.6     (0.3)     3.8
                                                      -------  -------  -------
   Income (loss) from operations                        (8.6)     5.8      1.3
Interest expense, net                                    1.3      1.6      1.8
Early extinguishment of debt                             0.0      0.5      0.0
Other expense                                            0.2      0.2      0.2
                                                      -------  -------  -------
   Income (loss) before income taxes                   (10.1)     3.4     (0.7)
Income taxes *                                          38.0     33.0     67.9
                                                      -------  -------  -------
   Income (loss) before cumulative effect
    of accounting change                                (6.2)%    2.3%    (0.2)%
                                                      =======  =======  =======

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

The following tables set forth the company's  sales,  gross profit and operating
income (loss) by segment/division for the fiscal years ended May 1, 2005, May 2,
2004 and April 27, 2003.

                                       20


                                   CULP, INC.
      SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT/DIVISION
             FOR THE TWELVE MONTHS ENDED MAY 1, 2005 AND MAY 2, 2004

                             (Amounts in thousands)




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

                                                              Amounts                                Percent of Total Sales
                                                    ----------------------------                  ----------------------------
                                                       May 1,          May 2,          % Over         May 1,        May 2,
Net Sales by Segment                                        2005           2004       (Under)              2005         2004
- --------------------------------------------------- -------------   ------------    ------------  --------------- ------------
                                                                                                         
Mattress Fabrics
     Culp Home Fashions                            $     105,432        106,322           (0.8)%           36.8 %       33.4 %
                                                    -------------   ------------    ------------  --------------- ------------

Upholstery Fabrics
    Culp Decorative Fabrics                              102,185        124,272          (17.8)%           35.7 %       39.1 %
    Culp Velvets/Prints                                   78,881         87,522           (9.9)%           27.5 %       27.5 %
                                                    -------------   ------------    ------------  --------------- ------------
                                                         181,066        211,794          (14.5)%           63.2 %       66.6 %
                                                    -------------   ------------    ------------  --------------- ------------

     Net Sales                                     $     286,498        318,116           (9.9)%          100.0 %      100.0 %
                                                    =============   ============    ============  =============== ============


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

Mattress Fabrics                                   $      16,819         23,376          (28.1)%           16.0 %       22.0 %
Upholstery Fabrics                                        16,899         34,946          (51.6)%            9.3 %       16.5 %
Restructuring related charges                             (7,561)(1)          0         (100.0)%           (4.2)%        0.0 %
                                                    -------------   ------------    ------------  --------------- ------------

     Gross Profit                                  $      26,157         58,322          (55.2)%            9.1 %       18.3 %
                                                    =============   ============    ============  =============== ============


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

Mattress Fabrics                                   $       9,389         14,986          (37.3)%            8.9 %       14.1 %
Upholstery Fabrics                                        (6,435)         6,836         (194.1)%           (3.6)%        3.2 %
Unallocated corporate expenses                            (4,480)        (4,519)          (0.9)%           (1.6)%       (1.4)%
Goodwill impairment                                       (5,126)             0         (100.0)%           (1.8)%        0.0 %
Restructuring and related charges and credits            (18,046)(1)      1,047  (3)  (1,823.6)%          (10.0)%        0.5 %
                                                    -------------   ------------    ------------  --------------- ------------

     Operating income (loss)                       $     (24,698)        18,350         (234.6)%           (8.6)%        5.8 %
                                                    =============   ============    ============  =============== ============


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

Mattress Fabrics                                   $       3,635 (2)      3,753           (3.1)%
Upholstery Fabrics                                         9,227 (2)      9,889           (6.7)%
                                                    -------------   ------------    ------------
Total Depreciation                                 $      12,862         13,642           (5.7)%
                                                    =============   ============    ============



(1)  The $7.6 million represents  restructuring  related charges of $6.0 million
     for accelerated  depreciation  and $1.6 million for inventory  write-downs.
     The  $18.0  million   represents   $7.7  million  in  related  charges  for
     accelerated  depreciation and inventory markdowns,  $5.6 million related to
     write-downs  of buildings  and  equipment,  $2.5  million  related to asset
     movement costs, and $2.2 million related to employee termination costs.

(2)  Excludes accelerated  depreciation of approximately $6.0 million associated
     with plant and equipment.

(3)  The $1.0 million  restructuring  credit  represents  adjustment  of accrued
     employee  benefit and other plant  closing costs related to the shutdown of
     the Chattanooga and Lumberton operations.


                                       21




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

                             (Amounts in thousands)




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

                                                                   Amounts                           Percent of Total Sales
                                                          --------------------------                -------------------------
                                                            May 2,       April 27,       % Over       May 2,      April 27,
Net Sales by Segment                                            2004           2003      (Under)          2004         2003
- --------------------------------------------------------- -----------   ------------   -----------  ------------  -----------
                                                                                                        
Mattress Fabrics
     Culp Home Fashions                                  $   106,322         99,550          6.8 %        33.4 %       29.3 %
                                                          -----------   ------------   -----------  ------------  -----------

Upholstery Fabrics
    Culp Decorative Fabrics                                  124,272        144,047        (13.7)%        39.1 %       42.4 %
    Culp Velvets/Prints                                       87,522         96,049         (8.9)%        27.5 %       28.3 %
                                                          -----------   ------------   -----------  ------------  -----------
                                                             211,794        240,096        (11.8)%        66.6 %       70.7 %
                                                          -----------   ------------   -----------  ------------  -----------

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


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

Mattress Fabrics                                         $    23,376         22,835          2.4 %        22.0 %       22.9 %
Upholstery Fabrics                                            34,946         37,656         (7.2)%        16.5 %       15.7 %
Restructuring related charges                                      0         (2,918)(2)   (100.0)%         0.0 %       (1.2)%
                                                          -----------   ------------   -----------  ------------  -----------

     Gross Profit                                        $    58,322         57,573          1.3 %        18.3 %       17.0 %
                                                          ===========   ============   ===========  ============  ===========


Operating Income by Segment                                                                          Operating Income Margin
- ---------------------------------------------------------                                           -------------------------

Mattress Fabrics                                         $    14,986         15,117         (0.9)%        14.1 %       15.2 %
Upholstery Fabrics                                             6,836          8,395        (18.6)%         3.2 %        3.5 %
Unallocated corporate expenses                                (4,519)        (3,061)        47.6 %        (1.4)%       (0.9)%
Restructuring and related charges and credits                  1,047 (1)    (15,899)(2)   (106.6)%         0.5 %       (6.6)%
                                                          -----------   ------------   -----------  ------------  -----------

     Operating income                                    $    18,350          4,552        303.1 %         5.8 %        1.3 %
                                                          ===========   ============   ===========  ============  ===========


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

Mattress Fabrics                                         $     3,753          2,679         40.1 %
Upholstery Fabrics                                             9,889         11,311        (12.6)%
                                                          -----------   ------------   -----------
Total Depreciation                                       $    13,642         13,990         (2.5)%
                                                          ===========   ============   ===========



(1)  The $1.0 million  restructuring  credit  represents  adjustment  of accrued
     employee  benefit and other plant  closing costs related to the shutdown of
     the Chattanooga and Lumberton operations.

(2)  The $2.9 million represents  restructuring  related charges of $1.7 million
     for  asset  movement  costs and $1.2  million  for  inventory  write-downs,
     related to CDF.

     The $15.9  million  represents  $12.1  million  of  restructuring  expenses
     related to CDF for lease  termination  expenses and personnel  costs,  $1.7
     million of restructuring related charges for asset movement costs regarding
     CDF,  $1.2  million  of   restructuring   related   charges  for  inventory
     write-downs  regarding CDF, $1.3 million of restructuring  expenses related
     to  write-downs  of  equipment  in  connection  with the exit  from the wet
     printed flock business by CVP, offset by a restructuring credit of $354,000
     for over accrued employee benefit and plant security costs.


                                       22




2005 compared with 2004

The company's net sales for fiscal 2005  decreased 9.9% to $286.5  million;  and
the company  reported a net loss of $17.9  million,  or $1.55 per share diluted,
versus net income of $7.2 million,  or $0.61 per share diluted,  in fiscal 2004.
Restructuring  and related  charges of $18.1 million and goodwill  impairment of
$5.1  million  were  included  in the net loss for  fiscal  2005.  In  addition,
restructuring  credits  of $ 1.0  million  and an early  extinguishment  of debt
charge of $ 1.7 million were included in net income for fiscal 2004.

During fiscal 2005,  the company began two major  restructuring  initiatives.  A
detailed explanation of each plan is presented in the "Restructuring and Related
Charges and Goodwill  Impairment" sections below. The total charges incurred for
both restructuring initiatives were $23.2 million, of which $5.1 million related
to goodwill  impairment.  Of the total  charges,  $10.4  million was recorded in
restructuring  expense,  $5.1 million was recorded in goodwill  impairment,  and
$113,000 was  recorded in selling,  general and  administrative  expenses in the
2005 Consolidated  Statement of Income (loss);  and $7.6 million was recorded in
cost of sales in the 2005 Consolidated Statement of Income (loss).

Restructuring and Related Charges and Goodwill Impairment

October  2004-Upholstery  Fabrics: In October 2004,  management and the board of
directors  approved a restructuring  plan within the upholstery  fabrics segment
aimed  at  reducing   costs,   increasing   asset   utilization   and  improving
profitability.  Due to continued pressure on demand in this segment,  management
decided to adjust the  company's  cost  structure  and bring U.S.  manufacturing
capacity  in line with  demand.  The  restructuring  plan  principally  involved
consolidation of the company's  decorative fabrics weaving operations by closing
Culp's facility in Pageland,  South Carolina, and consolidating those operations
into the Graham, North Carolina facility. Additionally, the company consolidated
its yarn  operations by  integrating  the production of the  Cherryville,  North
Carolina  plant into the company's  Shelby,  North  Carolina  facility.  Another
element of the  restructuring  plan was a  substantial  reduction in certain raw
material  and  finished   goods  stock  keeping   units,   or  SKUs,  to  reduce
manufacturing  complexities  and lower  costs,  with the  ongoing  objective  of
identifying and eliminating products that were not generating acceptable volumes
of margins.  Finally,  the company  made  reductions  in selling,  general,  and
administrative expenses. Overall, these restructuring actions reduced the number
of associates by approximately 250 people, representing approximately 14 percent
of Culp's upholstery fabrics segment employees.

During fiscal 2005, the total  restructuring  and related  charges  incurred for
this restructuring  initiative were $16.3 million,  of which  approximately $6.8
million  related  to  accelerated  depreciation  associated  with the  plant and
equipment  disposed  of,  either  by  sale  or  by  abandonment,  and  inventory
mark-downs,  $5.1 million of goodwill  impairment,  which represented all of the
remaining goodwill associated with the upholstery fabrics segment,  $2.4 million
related to the dismantling, moving, and relocation of equipment to other company
facilities,  $1.3 million related to write-downs of buildings and equipment, and
$722,000  related  to  employee   termination  costs.  From  this  restructuring
initiative,  the company expects to realize annual savings of approximately $9.5
million,  of which  approximately  $4.0 million  will be in fixed  manufacturing
costs,  an  estimated  $2.0  million  in  variable   manufacturing   costs,  and
approximately $3.5 million in selling, general and administrative costs.

April  2005-Upholstery  Fabrics:  In April  2005,  management  and the  board of
directors  approved a restructuring  plan within the upholstery  fabrics segment
designed to reduce costs, increase asset utilization, and improve profitability.
The  restructuring  plan includes  consolidation of the company's velvet fabrics
manufacturing operations,  additional fixed manufacturing cost reductions in the
decorative fabrics operation,  and significant  reductions in selling,  general,
and  administrative  expenses  within the upholstery  fabrics  segment.  Another
element  of the  restructuring  plan  will  be a  substantial  reduction  in raw
material  and  finished   goods  stock   keeping  units  or  SKUs,  to  simplify
manufacturing  processes,  increase  productivity  and reduce  inventories.  The
company is in the process of relocating  velvet  production  equipment  from the
manufacturing facility in Burlington,  North Carolina, to its other velvet plant
in  Anderson,  South  Carolina,  resulting  in  significant  reduction  of fixed
manufacturing  costs.  The  Burlington  facility  will  then be  utilized  as an
inspection and distribution  facility for fabrics imported from offshore sources
and for finished goods warehousing of domestically  produced upholstery fabrics.
The company has also combined its sales, design, and customer service activities
for Culp Decorative  Fabrics and Culp  Velvets/Prints,  the two divisions within
the upholstery  fabrics segment,  and has closed its stand-alone  design center,
also in  Burlington.  As a  result,  on June  30,  2005  the  company  sold  two
buildings,  both located in  Burlington,  consisting  of  approximately  140,000
square feet. Once fully implemented, these initiatives will significantly reduce
the company's selling,  general,  and  administrative  expenses.  Overall,  this
restructuring  action  will  reduce  the  number  of  employees  by 225  people,
representing  approximately  17 percent of those in Culp's  domestic  upholstery
fabrics segment.  The implementation of this  restructuring  initiative began in
early May, 2005 and is on schedule to be completed by August, 2005.

                                       23



During fiscal 2005, the total  restructuring  and related  charges  incurred for
this  restructuring  initiative were $7.1 million,  of which  approximately $4.3
million  related to write-downs of building and equipment,  $1.9 million related
to employee  termination  costs,  $874,000  related to accelerated  depreciation
associated  with the plant and equipment  scheduled to be disposed of, either by
sale or by abandonment,  and inventory mark-downs,  and $47,000 related to lease
termination  costs. As a result of this  restructuring  initiative,  the company
expects to achieve  annual  savings of $11 million,  of which  approximately  $6
million will come from lower selling,  general and  administrative  costs and $5
million will come from lower fixed manufacturing costs.

Mattress Fabrics Segment

Net Sales -- For fiscal 2005,  the mattress  fabrics  segment  reported sales of
$105.4 million  compared with $106.3 million for fiscal 2004.  Mattress  fabrics
sales represented  approximately 37% of total sales for fiscal 2005, up from 33%
in fiscal 2004. Mattress ticking yards sold during fiscal 2005 were 45.0 million
compared  with 43.0 million  yards sold last fiscal  year,  an increase of 4.5%.
This  increase  in yards sold is  noteworthy  because it occurred as the bedding
industry completed the transition to selling predominantly one-sided mattresses,
which utilize about one-third less mattress  ticking.  This transition at retail
began in mid to late calendar year 2002 and affected sales on a comparable basis
through early calendar 2005. The average selling price for mattress  ticking was
$2.33 per yard compared to $2.45 per yard last fiscal year, a decrease of 5.0%.

The mattress  fabrics segment has faced a challenging  pricing  environment this
fiscal year.  This has been due in part to the way customers buy ticking.  There
is a current trend among  mattress  manufacturers  toward using common SKU's and
less expensive fabric for borders, which is the ticking that goes on the side of
mattresses and box springs.  In addition,  mattress  manufacturers are currently
incurring higher costs for other mattress components,  such as steel, as well as
costs  associated  with  flame  retardant  requirements.  As a  result  of these
increased  costs,  mattress  manufacturers  are placing  additional  pressure on
mattress ticking prices, and in some instances manufacturers are moving to lower
priced ticking.

Operating  income -- For fiscal 2005,  the  mattress  fabrics  segment  reported
operating income of $9.4 million, or 8.9% of sales, compared with $15.0 million,
or 14.1% of sales,  for fiscal 2004.  During fiscal 2005,  operating  income was
affected by industry wide pricing pressure, as well as higher raw material costs
due primarily to the increased cost of petroleum based products.  In addition to
these  pressures,  operating  income was  affected by lower  margins on closeout
sales and manufacturing  variances related to the relocation of mattress ticking
looms.

                                       24



The  company is taking  aggressive  steps to address the  challenges  facing its
business in this segment.  First,  the company has identified  opportunities  to
reduce operating costs by consolidating  mattress ticking operations.  This $7.0
million capital project involves  relocation of ticking looms from an upholstery
fabric  plant to  existing  ticking  facilities  in the U.S.  and Canada and the
purchase of new weaving  machines  that are faster and more  efficient  than the
equipment they will replace. This transition is well underway and is expected to
be completed as planned by August 2005.  More  importantly,  this  transition is
expected to generate $4.5 million in annual savings. Second, to partially offset
higher material costs, the company implemented a price increase of approximately
three  percent in this  segment  during the fourth  quarter of this fiscal year.
Lastly,  the company is placing more design emphasis on new products with higher
margins.  Management  believes  the steps  being  taken  will help this  segment
improve operating margins.

Segment  Assets-- Segment assets consist of accounts  receivable,  inventory and
property,  plant and  equipment.  As of May 1,  2005,  accounts  receivable  and
inventory totaled $25.0 million,  compared to $24.6 million at the end of fiscal
2004.  Also as of May 1,  2005,  property,  plant and  equipment  totaled  $26.7
million,  compared  to $23.1  million  at the end of fiscal  2004.  Included  in
property,  plant and equipment  are assets  located in the U.S.  totaling  $12.2
million and $9.8 million at May 1, 2005 and May 2, 2004, respectively.

Upholstery Fabrics Segment

Net Sales -- Upholstery fabric sales for fiscal 2005 decreased $30.7 million, or
14.5%, to $181.1 million from $211.8 million in fiscal 2004.  Upholstery  fabric
yards sold during  fiscal 2005 were 42.4  million  versus 49.6 million in fiscal
2004, a decline of 14.5%.  Average  selling  price was $4.19 per yard for fiscal
2005 compared with $4.20 per yard in fiscal 2004.

The lower sales dollars and yards reflect  continued  soft demand  industry wide
for U.S. produced fabrics,  as the result of the current consumer preference for
leather and suede furniture and the growing  competition  from imported  fabrics
and cut and sewn kits, primarily from China. This paradigm shift in the industry
is  having a  significant  impact  on the  company's  product  mix,  leading  to
significantly  lower sales of domestically  produced fabrics and rapidly growing
sales of offshore manufactured and sourced products.  Given these factors, it is
difficult for management to predict demand for upholstery fabric manufactured in
the U.S. or the extent to which the trend toward lower demand will continue.

The company has undertaken  several  initiatives to source and market upholstery
fabrics produced internationally,  primarily in Asia. These measures are part of
the company's  continuing efforts to meet consumer preferences for certain types
of fabrics,  as well as to serve the growing  segment of the company's  customer
base that is establishing  or expanding  furniture  production in  international
areas. As a result of the company's  production and offshore  sourcing  efforts,
including  the China  platform,  the  company is  experiencing  higher  sales of
upholstery fabric products produced outside of the company's U.S.  manufacturing
plants for fiscal 2005. For fiscal 2005,  these sales increased  100.0% over the
prior year and accounted for approximately  $31.3 million or 17.3% of upholstery
fabric sales in fiscal 2005. Fabric produced offshore of $15.6 million accounted
for approximately 7.4% of upholstery fabric sales for fiscal 2004. The growth in
offshore produced fabrics is a trend that is expected to continue.

                                       25



A major  component of the company's  offshore  business is its China  operation,
which began  manufacturing  operations during the fourth quarter of fiscal 2004.
This  initiative  involves a strategy to link the  company's  existing  customer
relationships,  design expertise and production  technology with low-cost fabric
manufacturing in China, while continuing to maintain high quality standards. The
company is currently  leasing two  facilities  in the Shanghai  region of China,
where fabrics sourced in Asia are inspected and tested to assure compliance with
the company's quality standards before shipment to its customers. In most cases,
additional  value-added  finishing  steps are  applied  to the  fabrics in China
before shipment. The company's offshore business represents a significant growth
opportunity  in an increasing  global  furniture and fabrics  market place.  The
company's U.S.  customers  have continued to move an increasing  amount of their
fabric  purchases,  including cut and sewn kits, to China, and the company is in
position to meet their fabric needs.

Operating  income  (loss) -- Operating  loss for fiscal 2005 was $6.4 million or
3.6% of sales, compared with operating income of $6.8 million, or 3.2% of sales,
for fiscal  2004.  This  significant  decrease  in segment  operating  income as
compared  to last year was  primarily  due to  further  underutilization  of the
company's U.S.  manufacturing  capacity and  manufacturing  variances related to
restructuring activities.  Additionally, the upholstery fabrics segment has been
experiencing  higher raw  material  costs due mainly to the  increase in cost of
petroleum based products.

During  the fourth  quarter of fiscal  2005,  Solutia,  which was the  company's
supplier for acrylic fiber,  exited the acrylic fiber  business.  In response to
this  event,  the  company   identified  certain   international   suppliers  as
alternative sources for procuring acrylic fiber.  However, in transitioning away
from using  Solutia,  the company  incurred  higher  fiber  costs and  increased
inventory  levels.  To partially offset higher raw material prices,  the company
implemented  a  price  increase  of  approximately  three  to  four  percent  on
domestically produced upholstery fabrics.

As  previously  discussed,  the  company is  currently  implementing  aggressive
restructuring initiatives to address the significant decline in operating profit
in this segment.  The restructuring  initiatives are moving ahead as planned and
management  believes that the steps taken will improve operating  efficiency and
will result in higher asset  utilization.  However,  management will continue to
closely monitor trends in demand for upholstery fabrics produced by its domestic
mills.  If  sales in the  upholstery  fabrics  segment  of  U.S.-produced  goods
continue to decline and the segment is not able to produce  acceptable levels of
operating  profit,  the company will take additional  actions to adjust its cost
structure  and capacity to match demand from its  customers.  The company  could
experience additional  write-downs of its property,  plant and equipment in this
business  if further  restructuring  actions or  consolidations  of assets  take
place.

Segment Assets -- Segment assets consist of accounts  receivable,  inventory and
property,  plant and  equipment.  As of May 1,  2005,  accounts  receivable  and
inventory totaled $54.4 million,  compared to $55.1 million at the end of fiscal
2004.  Also as of May 1,  2005,  property,  plant and  equipment  totaled  $39.3
million,  compared  to $54.6  million  at the end of fiscal  2004.  Included  in
property,  plant and equipment  are assets  located in the U.S.  totaling  $36.2
million  and $51.5  million for May 1, 2005 and May 2, 2004,  respectively.  The
total of $36.2 million includes allocations of $5.3 million for the distribution
facility and design  center,  both of which were sold in June 2005,  and various
other corporate allocations totaling $4.2 million.

Other Corporate Expenses

Selling,  General and Administrative  Expenses -- SG&A expenses of $35.4 million
for fiscal 2005 decreased $5.7 million, or 13.8%, from fiscal 2004. As a percent
of net sales,  SG&A expenses  decreased to 12.3% from 12.9% in fiscal 2004,  due
mostly to lower incentive  compensation expense and significant cost reductions,
mainly in the sales and marketing expense areas. The 13.8% spending decrease was
achieved  despite   significantly   higher  professional  fees,  which  included
significant   expenses   incurred  to  comply  with  the   requirements  of  the
Sarbanes-Oxley Act of 2002.

                                       26



Interest  Expense  (Income) -- Interest expense for fiscal 2005 declined to $3.7
million  from $5.5 million in fiscal 2004 due to lower  borrowings  outstanding.
Interest income  decreased to $134,000 from $376,000 in fiscal 2004 due to lower
invested balances in fiscal 2005.

Income Taxes -- The  effective  tax rate (taxes as a percentage of pretax income
(loss)) for fiscal 2005 was 38.0% compared with 33.0% for fiscal 2004.

As of May 1,  2005,  the  company  has net  deferred  income tax assets of $17.1
million,  an increase of $12.0  million over net  deferred  income tax assets of
$5.1  million  recorded  at the fiscal  year ended May 2,  2004.  This  increase
results  primarily from the federal and state tax benefits recorded for the loss
from U.S.  operations  for fiscal 2005 (see note 9 in the Notes to  Consolidated
Financial Statements).

2004 Compared with 2003

The company's net sales for fiscal 2004  decreased 6.3% to $318.1  million;  and
the company  reported net income of $7.2  million,  or $0.61 per share  diluted,
versus a net loss before cumulative effect of accounting change of $736,000,  or
$0.06 per share  diluted,  in fiscal 2003.  Including the  cumulative  effect of
accounting  change,  the company  reported a loss of $2.17 per share diluted for
fiscal 2003.  Restructuring  credits of $1.0 million and an early extinguishment
of debt charge of $1.7 million were  included in net income for fiscal 2004.  In
addition,  restructuring  and related  charges and credits of $15.9 million were
included in net loss for fiscal 2003.

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

Mattress Fabrics Segment

Net Sales -- Mattress  ticking sales for fiscal 2004 increased $6.8 million,  or
6.8%, to $106.3  million from $99.6 million in fiscal 2003,  due  principally to
overall  improved  industry demand and continued  gains with key customers.  The
6.8% fiscal year sales gain in this segment was especially noteworthy because it
occurred  during the  bedding  industry's  transition  to selling  predominantly
one-sided mattresses, which utilize approximately 30% less mattress ticking.

Mattress  ticking yards sold during fiscal 2004 were 43.0 million  compared with
39.9  million  yards in the  previous  year,  an increase  of 7.8%.  The average
selling price was $2.45 per yard for fiscal 2004,  compared to $2.48 per yard in
fiscal 2003. This slight reduction in average selling price was due primarily to
greater participation in cash discount terms.

Operating  income -- Operating income for fiscal 2004 was $15.0 million or 14.1%
of net sales,  compared with  operating  income of $15.1 million or 15.2% of net
sales for fiscal 2003.  This decrease in segment  operating  income  compared to
last year was  primarily  due lower  average  selling  prices offset by improved
operating efficiencies.

                                       27



Upholstery Fabrics Segment

Net Sales -- Upholstery fabric sales for fiscal 2004 decreased $28.3 million, or
11.8%,  to  $211.8  million  from  $240.1  million  in  fiscal  2003,  primarily
reflecting a decline in sales in the Culp Decorative Fabrics division related to
consumer preference for leather and competition from imported fabrics, including
cut and sewn kits, primarily from China.

Upholstery  fabric yards sold during  fiscal 2004 were 49.6 million  versus 57.7
million in fiscal 2003, a decline of 14.0%.  Average selling price was $4.20 per
yard for fiscal 2004 compared with $4.04 per yard in fiscal 2003, an increase of
4.0%,  due primarily to higher  average  selling  prices in the Culp  Decorative
Fabrics division.

Operating income -- Operating income for fiscal 2004 was $6.8 million or 3.2% of
net sales,  compared with operating income of $8.4 million or 3.5% of net sales.
This  significant  decrease in  operating  income as compared to fiscal 2003 was
primarily  due to a decline  in sales in the Culp  Decorative  Fabrics  division
related to  consumer  preference  for  leather  and  competition  from  imported
fabrics, including cut and sewn kits, primarily from China.

The company  substantially  increased its offshore sourcing of fabrics in fiscal
2004,  increasing  the  proportion of  upholstery  fabrics from offshore to 7.4%
compared to 4.1% in fiscal 2003. A major  component  of this  offshore  sourcing
effort is the company's China  operation,  which was announced in March 2003 and
began  operations  during the fourth  quarter of fiscal 2004.  As expected,  the
company experienced  moderate operating losses in its China operations in fiscal
2004.

Other Corporate Expenses

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

Restructuring  (Credit)  Expense -- The fiscal 2004 $1.0  million  restructuring
credit resulted from the adjustment of accrued  employee benefit and other plant
closing costs related to the shutdown of the company's Chattanooga and Lumberton
operations. The fiscal 2003 $13.0 million restructuring expense represents $12.1
million of restructuring  expenses related to CDF for lease termination expenses
and  personnel  costs,  $1.3  million  of  restructuring   expenses  related  to
write-downs  of equipment in connection  with the wet printed flock  business by
CVP,  offset by a  restructuring  credit of $354,000 for over  accrued  employee
benefit and plat security costs.

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

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

Early  Extinguishment of Debt -- The $1.7 million charge incurred in fiscal 2004
represents premium and fees paid to reduce the $75 million term loan balance.

                                       28



Other Expense -- Other expense for fiscal 2004 totaled  $750,000,  compared with
$805,000 in fiscal 2003.  The decrease was  principally  due to lower debt issue
amortization expenses.

Income Taxes -- The  effective  tax rate (taxes as a percentage of pretax income
(loss))  for fiscal  2004 was 33.0%  compared  with 67.9% for fiscal  2003.  The
higher rate for the prior period reflects the increased tax benefits  related to
the company's loss in the U.S. resulting from the restructuring charges recorded
in the second quarter of fiscal 2003.

Handling Costs

The  company  records  warehousing  costs in Selling,  General &  Administrative
expenses. These costs were $4.4 million, $4.6 million and $4.9 million in fiscal
2005, fiscal 2004 and fiscal 2003,  respectively.  Warehousing costs include the
operating expenses of the company's various finished goods distribution centers,
such  as  personnel  costs,  utilities,  building  rent  and  material  handling
equipment lease expense.  Had these costs been included in cost of sales,  gross
profit would have been $21.8 million,  or 7.6% in fiscal 2005, $53.7 million, or
16.8% in fiscal 2004 and $52.7 million, or 15.5% in fiscal 2003.

Liquidity and Capital Resources

The company's sources of liquidity include cash and cash equivalents,  cash flow
from  operations and amounts  available under its revolving  credit line.  These
sources have been adequate for day-to-day  operations and capital  expenditures.
The company  believes its sources of  liquidity  continue to be adequate to meet
its current needs. Cash and cash equivalents as of May 1, 2005 decreased to $5.1
million from $14.6 million at the end of fiscal 2004,  primarily reflecting cash
flow from  operations  of $4.0  million,  capital  expenditures  and payments on
vendor financed capital expenditures of $13.0 million, and payments on long-term
debt of $480,000.

Working Capital

Accounts  receivable  as of  May 1,  2005  decreased  6.2%  from  May  2,  2004,
principally due to lower sales volume. The accounts payable balance as of May 1,
2005  increased  49.1% from May 2, 2004,  primarily  due to increased  inventory
purchases  and capital  expenditures  related to the  mattress  fabrics  capital
project.  Days sales outstanding totaled 35 days at May 1, 2005 and May 2, 2004.
Inventories  at the end of the  fiscal  year  increased  3.0%  from a year  ago.
Inventory  turns for the year were 5.2 versus 5.3 for the  year-earlier  period.
Operating  working capital  (comprised of accounts  receivable and  inventories,
less trade  accounts  payable) was $56.5  million at May 1, 2005 down from $64.4
million at May 2, 2004.

Financing Arrangements

The company's  long-term  debt of $50.6 million is unsecured and is comprised of
$50.0 million in outstanding  senior notes,  with a fixed interest rate of 7.76%
(payable  semi-annually  in March and September),  and a $575,000,  non-interest
bearing term loan with the Canadian government.  Additionally, the company has a
$10.0 million  revolving  credit line with a bank.  Borrowings  under the credit
facility  generally bear interest at the London  Interbank  Offered Rate plus an
adjustable  margin based on the company's  debt/EBITDA  ratio, as defined by the
agreement.  As of May 1, 2005, there was $1.4 million in outstanding  letters of
credit in support of inventory purchases and no borrowings outstanding under the
agreement.  The  current  bank  agreement  expires  in  August  2005.  The first
scheduled  principal payment on the $50.0 million senior notes is due March 2006
in the amount of $7.5 million. The final payment on the Canadian government loan
is due during the  Company's  third  quarter of fiscal 2006.  The company was in
compliance  with all  financial  covenants in its loan  agreements  as of May 1,
2005.

                                       29



In February  2005,  the company  amended its bank  agreement  with its lender to
change  the  Interest  and  Leases  Coverage  Ratio such that at the end of each
Fiscal Quarter  beginning with the third Fiscal Quarter of Fiscal Year 2005, the
Interest and Leases Coverage Ratio shall not be less than 1.25 to 1.0.

In December  2004,  the company  amended its bank  agreement  with its lender to
provide for, among other things,  a reduced  revolving loan  commitment of $10.0
million from an existing  commitment of $15.0 million,  including new letters of
credits up to $2.5 million

Commitments

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


                                                                   
                           2006       2007       2008       2009       2010    Thereafter    Total
                         ---------  ---------  ---------  ---------  --------  ----------  ---------
  Capital expenditure
  Commitments            $  2,848   $      -   $      -   $      -   $     -   $       -   $  2,848
  Accounts payable -
   capital expenditures     1,198        983        983          -         -           -      3,164
  Operating leases(1)       3,894      2,926      1,661        395       104           6      8,986
  Long-term debt            8,110      7,535      7,535     19,835     7,535           -     50,550
 ---------------------------------------------------------------------------------------------------
  Total                  $ 16,050   $ 11,444   $ 10,179   $ 20,230   $ 7,639   $       6   $ 65,548
 ---------------------------------------------------------------------------------------------------
  Note: Payment Obligations by Fiscal Year Ending April


(1)  Includes  accrued   restructuring   expenses  for  the  company's  inactive
     Chattanooga  manufacturing  facility of $869 for fiscal 2006, 2007, and
     2008, respectively.


Capital Expenditures

Capital spending for fiscal 2005 was $14.4 million,  including $1.5 million that
is the non-cash portion of capital  expenditures  representing vendor financing.
Also  included in the $14.4  million was  approximately  $6.1 million in capital
spending  for the  purchase  of a  building  that  serves as the  company's  new
corporate  offices  and as new space for the  company's  showrooms.  The company
expects the annual operating costs of the new building to be significantly lower
than the lease and related costs  associated  with the facilities that have been
replaced  by this new  building.  Also  included  in the $14.4  million was $4.5
million in capital  spending  related to the mattress  fabrics capital  project.
Depreciation  for fiscal 2005 was $18.9  million,  of which  approximately  $6.0
million  was  related  to  accelerated  depreciation  associated  with plant and
equipment that has been disposed of or is scheduled to be disposed of, either by
sale or abandonment,  over the next three months.  The company's  capital budget
for fiscal 2006 is $4.5 million,  including  approximately $2.0 million budgeted
for the non-cash portion of expenditures  representing  vendor financing,  which
relates to the mattress fabrics capital project.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum derivatives, and utility/energy costs, increased during fiscal 2005 as
oil and  other  energy  prices  increased  and had an  impact  on the  company's
financial  results,  although  these  increases have moderated in recent months.
These  increases,  however,  are often not directly  related to general economic
inflation,  which  has  not  been a  material  factor  in the  company's  recent
financial results.  Any significant increase in general economic inflation could
have a material  adverse  impact on the company,  however,  because  competitive
conditions have limited the company's ability to pass significant operating cost
increases on to its customers.

                                       30



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

Accounts Receivable - Allowance for Doubtful Accounts.  Substantially all of the
company's accounts receivable are due from residential and commercial  furniture
and bedding  manufacturers.  Ownership of these  manufacturers  is  increasingly
concentrated and certain bedding  manufacturers  have a high degree of leverage.
As of May 1, 2005,  accounts  receivable  from furniture  manufacturers  totaled
approximately $18.2 million, and from bedding manufacturers  approximately $10.6
million.  Additionally,  as of May 1, 2005,  the aggregate  accounts  receivable
balance of the company's ten largest  customers was $10.9  million,  or 35.4% of
trade accounts receivable.

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

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

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

Long-lived  Assets.  The  company  follows  the  provisions  of  SFAS  No.  144,
Accounting  for the  Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144
establishes an impairment  accounting model for long-lived assets to be held and
used, disposed of by sale, or disposed of by abandonment or other means.

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

                                       31



In  fiscal  2005,  the  company  prepared  impairment  evaluations  on its  Culp
Decorative  Fabrics and Culp Velvets Prints  divisions due to continued  adverse
business  results  requiring  further  restructuring  of  both  businesses.  The
company's  assessment  indicated that the net undiscounted future operating cash
flows of these  businesses were sufficient to recover the carrying amount of the
long-lived assets to be held and used.

The   determination  of  future  operating  cash  flows  involves   considerable
estimation  and  judgment  about  future  market  conditions,  future  sales and
profitability,  and future asset  utilization.  Although the company believes it
has based the impairment  testing on reasonable  estimates and assumptions,  the
use of  different  estimates  and  assumptions,  or a  decision  to  dispose  of
substantial  portions of these  assets,  could  result in  materially  different
results.

Goodwill.  As of April 29, 2002, Culp adopted SFAS No. 142,  "Goodwill and Other
Intangible  Assets." For the initial application of SFAS No. 142, an independent
business  valuation  specialist  was  engaged  to  assist  the  company  in  the
determination  of the fair market value of Culp Decorative  Fabrics,  one of the
company's two divisions  within the upholstery  fabric  segment,  because of the
significance  of the  goodwill  associated  with  the  division  and  due to its
operating  performance.  As a result of the adoption of SFAS No. 142, during the
first quarter of fiscal 2003,  the company  recorded a  non-operating,  non-cash
goodwill impairment charge of $37.6 million ($24.2 million net of taxes of $13.4
million),  or $2.11 per share diluted,  related to the goodwill  associated with
the Culp Decorative Fabrics division.

In October 2004, due to lower than expected  operating profits and cash flow for
the second quarter and  year-to-date  for fiscal 2005 in the Upholstery  Fabrics
segment,  management determined that the remaining goodwill associated with this
segment  should be tested for  impairment.  An  independent  business  valuation
specialist was once again engaged to assist the company in the  valuation.  As a
result of this valuation,  the company  recorded in its second quarter of fiscal
2005 a goodwill  impairment  charge of $5.1 million ($3.2 million net of taxes),
or $0.28 per share diluted.

As of May 1, 2005, the company's  remaining $4.1 million of goodwill  relates to
the Culp Home Fashions division.

The determination of fair value involves  considerable  estimation and judgment.
In particular,  determining  the fair value of a business unit  involves,  among
other things, developing forecasts of future cash flows and appropriate discount
rates.  Although  the company  believes it has based the  impairment  testing on
reasonable  estimates  and  assumptions,  the  use of  different  estimates  and
assumptions could result in materially different results.

Restructuring  Charges. In June 2002, the FASB issued SFAS No. 146,  "Accounting
for Costs Associated with Exit or Disposal Activities." This Statement addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities  and  supersedes  Emerging  Issues Task Force  (EITF) Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred in a  Restructuring)."
Under SFAS 146,  a  liability  for a cost  associated  with an exit or  disposal
activity  shall be  recognized  and measured  initially at its fair value in the
period  in  which  the  liability  is  incurred,  except  for  certain  employee
termination benefits that qualify under SFAS No. 112, "Employers' Accounting for
Postemployment Benefits."

The upholstery fabric industry continues to be under significant pressure from a
variety of external forces,  such as the current consumer preference for leather
and suede furniture and the growing  competition  from imported  fabrics and cut
and sewn kits,  primarily from China. In an effort to reduce operating  expenses
and  scale  U.S.  productive  capacity  in line with  demand,  the  company  has
undertaken  restructuring  initiatives  during  the past  several  years.  These
restructuring  initiatives have resulted in restructuring charges related to the
remaining  lease costs of the closed  facilities,  the  write-down  of property,
plant and equipment, workforce reduction and elimination of facilities.

                                       32



Severance  and related  charges are  accrued at the date the  restructuring  was
approved by the board of directors  based on an estimate of amounts that will be
paid to affected  employees,  in accordance with SFAS 112. Under SFAS 144, asset
impairment  charges  related to the  consolidation  or closure of  manufacturing
facilities are based on an estimate of expected sales prices for the real estate
and equipment.  Other exit costs, which principally consist of charges for lease
termination  and  losses  from  termination  of  existing  contracts,  equipment
relocation costs and inventory  markdowns that are related to the  restructuring
are accounted for in accordance with SFAS 146.

The company  reassesses the individual  accrual  requirements at the end of each
reporting period. If circumstances  change,  causing current estimates to differ
from  original  estimates,  adjustments  are  recorded  in the period of change.
Restructuring  charges, and adjustments of those charges, are summarized in note
2 to the consolidated financial statements.

Income  Taxes.  The  company is  required  to  estimate  its actual  current tax
exposure and to assess temporary  differences resulting from differing treatment
of items for tax and  accounting  purposes.  At May 1,  2005,  the  company  had
deferred tax assets of $25,249,000 (all of which are related to U.S. operations)
and deferred tax liabilities of $8,109,000, resulting in net deferred tax assets
of $17,140,000. The U.S. deferred tax liabilities total $5,709,000 (all of which
reverse in the carry forward period),  resulting in net U.S. deferred tax assets
of $19,540,000. No valuation allowance has been recorded to reduce the company's
deferred tax assets.  Management  has concluded  that it is more likely than not
that the company will be able to realize the benefit of the deferred tax assets.

In making  the  judgment  about the  realization  of the  deferred  tax  assets,
management has  considered  both negative and positive  evidence,  and concluded
that  sufficient  positive  evidence  exists to overcome the  cumulative  losses
experienced in recent years. Specifically,  management considered the following,
among  other  factors:  nature of the  company's  products;  history of positive
earnings  in the  mattress  fabrics  segment;  capital  projects  in progress to
further  enhance  the  company's  globally  competitive  cost  structure  in the
mattress  fabrics  segment;  recent  significant  restructuring  actions  in the
domestic  upholstery  fabrics business to adjust the domestic cost structure and
bring U.S.  manufacturing  capacity  in line with  demand;  and  development  of
offshore  manufacturing  and  sourcing  programs  to meet  changing  demands  of
upholstery fabric customers in the U.S.  Management's analysis of taxable income
also included the following considerations:  none of the company's net operating
loss carryforwards has previously expired unused; the U.S. federal  carryforward
period is 20 years; and the company's current losses principally expire in 17-20
years, fiscal 2022 through 2025.

Considerable  judgment is involved in this  process as ultimate  realization  of
benefits is dependent on the generation of income from future operations.

Recently Issued Accounting Standards

In November 2004, the FASB issued SFAS No.  151,"Inventory  Costs, and amendment
of ARB No. 43,  Chapter  4," which  clarifies  the types of costs that should be
expensed rather than capitalized as inventory. This statement also clarifies the
circumstances  under  which  fixed  overhead  costs  associated  with  operating
facilities  involved  in  inventory   processing  should  be  capitalized.   The
provisions of SFAS No. 151 are effective for fiscal years  beginning  after June
15, 2005 and the company will adopt this standard in fiscal 2007. Management has
not  determined  the  impact,  if any,  that  this  statement  will  have on our
consolidated financial position or results of operations.

                                       33



SFAS No. 123 (Revised 2004),"Share-Based Payment," issued in December 2004, is a
revision of FASB Statement 123,  "Accounting for Stock-Based  Compensation"  and
supercedes APB Opinion No.25,  "Accounting  for Stock Issued to Employees,"  and
its  related  implementation   guidance.  The  Statement  focuses  primarily  on
accounting  for  transactions  in which an entity obtains  employee  services in
share-based payment transactions.  SFAS No. 123 (Revised 2004) requires a public
entity to measure the cost of  employee  services  received  in exchange  for an
award of equity  instruments  based on the  grant-date  fair  value of the award
(with limited  exceptions).  That cost will be recognized over the period during
which an employee is required to provide service in exchange for the award.  The
provisions  of SFAS  No.123  (Revised  2004)  are  effective  for  fiscal  years
beginning after June 15, 2005 and the company will adopt this standard in fiscal
2007. Management has not determined the impact, if any, that this statement will
have on our consolidated financial position or results of operations.

In December  2004,  the FASB issued  Staff  Position FAS 109-1,  which  provides
guidance on the application of SFAS No. 109, Accounting for Income Taxes, to the
provision  within the American  Jobs  Creation  Act of 2004 that  provides a tax
deduction for qualified production activities.  FAS 109-1 has not had, nor is it
expected to have, a material impact on our financial reporting or disclosures.

                ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES
                                ABOUT MARKET RISK

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

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to a foreign  subsidiary  domiciled in Canada and firmly committed and
anticipated  purchases  of certain  machinery,  equipment  and raw  materials in
foreign  currencies.  The company's  Canadian  subsidiary uses the United States
dollar as its functional currency.  The company generally does not use financial
derivative  instruments to hedge foreign currency exchange rate risks associated
with the Canadian subsidiary. However, the company generally enters into foreign
exchange  forward  and option  contracts  as a hedge  against  its  exposure  to
currency  fluctuations on firmly committed and anticipated  purchases of certain
machinery, equipment and raw materials. The amount of Canadian-denominated sales
and manufacturing costs is not material to the company's consolidated results of
operations;  therefore,  a 10% change in the exchange  rate at May 1, 2005 would
not  have a  significant  impact  on the  company's  results  of  operations  or
financial  position.  Additionally,  as the company  utilizes  foreign  currency
instruments for hedging anticipated and firmly committed transactions, a loss in
fair value for those  instruments is generally  offset by increases in the value
of the underlying exposure.

The company does have exposure to fluctuations in currency rates if China allows
their currency to float since it has been  essentially  fixed in relation to the
U.S.  dollar.  Currently,  the risk  cannot be  hedged.  The amount of sales and
manufacturing  costs  denominated  in Chinese  currency  is not  material to the
company's  consolidated  results of operations;  therefore,  a 10% change in the
exchange  rate  at May 1,  2005  would  not  have a  significant  impact  on the
company's results of operations or financial position.

                                       34



                    ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS
                             AND SUPPLEMENTARY DATA

Management's Report on Internal Control over Financial Reporting

To the Shareholders of

Culp, Inc.

High Point, North Carolina

Management is responsible for  establishing  and maintaining  adequate  internal
control over  financial  reporting,  as defined in Exchange Act Rule  13a-15(f).
Under the supervision and with the  participation  of management,  including the
principal  executive  officer  and  principal  financial  officers,  the Company
conducted an evaluation of the  effectiveness of internal control over financial
reporting based on the framework in Internal Control Integrated Framework issued
by the Committee of Sponsoring  Organizations of the Treadway Commission (COSO).
Based on the Company's  evaluation  under that framework,  management  concluded
that the Company's internal control over financial reporting was effective as of
May 1, 2005.  Management's  assessment of the  effectiveness of internal control
over  financial  reporting  as of May 1, 2005 has been  audited by KPMG LLP, the
Company's  independent  registered  public  accounting  firm, as stated in their
reports which are included herein.


                                                            
Robert G. Culp, III               Franklin N. Saxon                   Kenneth R. Bowling
Chairman and Chief Executive      President and                       Vice President, Finance and
Officer (principal executive      Chief Operating Officer             Treasurer
officer)                          (principal financial officer)       (principal accounting officer)
June 28, 2005                     June 28, 2005                       June 28, 2005


                                       35



             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------

The Board of Directors and Shareholders
Culp, Inc.:

We have audited the accompanying  consolidated  balance sheets of Culp, Inc. and
subsidiaries  (the  Company) as of May 1, 2005 and May 2, 2004,  and the related
consolidated  statements of income (loss),  shareholders' equity, and cash flows
for  each of the  years  in the  three-year  period  ended  May 1,  2005.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the  financial  position of Culp,  Inc. and
subsidiaries  as of May 1,  2005  and May 2,  2004,  and the  results  of  their
operations and their cash flows for each of the years in the  three-year  period
ended May 1,  2005,  in  conformity  with  U.S.  generally  accepted  accounting
principles.

As discussed in Note 1 to the consolidated  financial  statements,  in 2004, the
Company  changed  its method of  accounting  for  inventories  from the lower of
last-in,  first-out  (LIFO) cost or market to the lower of  first-in,  first-out
(FIFO) cost or market.  As  discussed  in Note 1 to the  consolidated  financial
statements,  in 2003,  the  Company  adopted  the  provisions  of  Statement  of
Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets.

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the effectiveness of the Company's
internal  control over financial  reporting as of May 1, 2005, based on criteria
established in Internal  Control - Integrated  Framework issued by the Committee
of Sponsoring  Organizations of the Treadway  Commission  (COSO), and our report
dated June 28, 2005 expressed an unqualified opinion on management's  assessment
of, and the effective operation of, internal control over financial reporting.


(signed) KPMG LLP

Greensboro, North Carolina
June 28, 2005

                                       36



             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------

The Board of Directors and Shareholders

Culp, Inc.:


We  have  audited   management's   assessment,   included  in  the  accompanying
Management's  Report on Internal  Control over Financial  Reporting,  that Culp,
Inc. and subsidiaries (the Company)  maintained  effective internal control over
financial reporting as of May 1, 2005, based on criteria established in Internal
Control  -  Integrated   Framework   issued  by  the   Committee  of  Sponsoring
Organizations of the Treadway  Commission  (COSO).  The Company's  management is
responsible for maintaining  effective internal control over financial reporting
and for its assessment of the  effectiveness  of internal control over financial
reporting.   Our  responsibility  is  to  express  an  opinion  on  management's
assessment and an opinion on the effectiveness of the Company's internal control
over financial reporting based on our audit.

We conducted  our audit in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain  reasonable  assurance  about whether  effective
internal  control  over  financial  reporting  was  maintained  in all  material
respects. Our audit included obtaining an understanding of internal control over
financial reporting,  evaluating management's assessment, testing and evaluating
the design and operating  effectiveness of internal control, and performing such
other  procedures as we considered  necessary in the  circumstances.  We believe
that our audit provides a reasonable basis for our opinion.

A company's  internal control over financial  reporting is a process designed to
provide reasonable  assurance  regarding the reliability of financial  reporting
and the preparation of financial  statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of records that, in reasonable  detail,  accurately and fairly
reflect the  transactions  and  dispositions  of the assets of the company;  (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

Because of its inherent  limitations,  internal control over financial reporting
may not prevent or detect misstatements.  Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because of changes in  conditions,  or that the degree of compliance
with the policies or procedures may deteriorate.

In our opinion,  management's  assessment that the Company maintained  effective
internal  control over financial  reporting as of May 1, 2005, is fairly stated,
in all material  respects,  based on criteria  established in Internal Control -
Integrated Framework issued by the Committee of Sponsoring  Organizations of the
Treadway Commission (COSO). Also, in our opinion, the Company maintained, in all
material respects, effective internal control over financial reporting as of May
1,  2005,  based on  criteria  established  in  Internal  Control  -  Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission (COSO).

We also have  audited,  in accordance  with the standards of the Public  Company
Accounting  Oversight Board (United States),  the consolidated balance sheets of
Culp,  Inc. and  subsidiaries as of May 1, 2005 and May 2, 2004, and the related
consolidated  statements of income (loss),  shareholders' equity, and cash flows
for each of the years in the three-year period ended May 1, 2005, and our report
dated June 28,  2005  expressed  an  unqualified  opinion on those  consolidated
financial statements.

(signed) KPMG LLP

Greensboro, North Carolina
June 28, 2005

                                       37



CONSOLIDATED BALANCE SHEETS




May 1, 2005 and May 2, 2004 (dollars in thousands)                            2005     2004
- --------------------------------------------------------------------------------------------
                                                                               
ASSETS
   current
    assets:
     cash and cash equivalents                                          $    5,107   14,568
     accounts receivable                                                    28,824   30,719
     inventories                                                            50,499   49,045
     deferred income taxes                                                   7,054    9,256
     other current assets                                                    2,691    1,722
- --------------------------------------------------------------------------------------------
                 total current assets                                       94,175  105,310

  property, plant & equipment, net                                          66,032   77,770
  goodwill                                                                   4,114    9,240
  deferred income taxes                                                     10,086        0
  other assets                                                               1,716    1,496
- --------------------------------------------------------------------------------------------
                 total assets                                           $  176,123  193,816
- --------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDERS' EQUITY
  current liabilities:
     current maturities of long-term debt                               $    8,110      528
     accounts payable                                                       22,852   15,323
     accrued expenses                                                        9,556   13,116
     accrued restructuring costs                                             5,850    4,968
     income taxes payable                                                    1,544    1,850
- --------------------------------------------------------------------------------------------
                 total current liabilities                                  47,912   35,785

  long-term debt, less current maturities                                   42,440   50,502

  deferred income taxes                                                          0    4,138
- --------------------------------------------------------------------------------------------
                 total liabilities                                          90,352   90,425
- --------------------------------------------------------------------------------------------

commitments and contingencies (note 11)
shareholders' equity:
      preferred stock, $.05 par value, authorized 10,000,000
           shares                                                                0        0
      common stock, $.05 par value, authorized 40,000,000
          shares, issued and outstanding 11,550,759 at
          May 1, 2005 and 11,546,634 at May 2, 2004                            579      578
     capital contributed in excess of par value                             39,964   39,943
     unearned compensation                                                    (139)    (349)
     retained earnings                                                      45,367   63,219
- --------------------------------------------------------------------------------------------
           total shareholders' equity                                       85,771  103,391
- --------------------------------------------------------------------------------------------
                                                                        $  176,123  193,816
- --------------------------------------------------------------------------------------------




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


                                       38




CONSOLIDATED STATEMENTS OF INCOME (LOSS)

For the years ended May 1, 2005, May 2, 2004 and April 27, 2003




(dollars in thousands, except per share data)                                2005       2004       2003
- --------------------------------------------------------------------------------------------------------
                                                                                       
net sales                                                              $  286,498    318,116    339,646
cost of sales                                                             260,341    259,794    282,073
- --------------------------------------------------------------------------------------------------------
         gross profit                                                      26,157     58,322     57,573

selling, general and administrative expenses                               35,357     41,019     40,040
goodwill impairment                                                         5,126          0          0
restructuring expense (credit) and asset impairments                       10,372     (1,047)    12,981
- --------------------------------------------------------------------------------------------------------
         income (loss) from operations                                    (24,698)    18,350      4,552
interest expense                                                            3,713      5,528      6,636
interest income                                                              (134)      (376)      (596)
early extinguishment of debt                                                    0      1,672          0
other expense                                                                 517        750        805
- --------------------------------------------------------------------------------------------------------
income (loss) before income taxes                                         (28,794)    10,776     (2,293)
income taxes                                                              (10,942)     3,556     (1,557)
- --------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change               (17,852)     7,220       (736)
cumulative effect of accounting change                                          0          0    (24,151)
- --------------------------------------------------------------------------------------------------------
         net income (loss)                                             $  (17,852)     7,220    (24,887)
- --------------------------------------------------------------------------------------------------------

basic income (loss) per share:
- --------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change            $    (1.55)      0.63      (0.06)
cumulative effect of accounting change                                       0.00       0.00      (2.11)
- --------------------------------------------------------------------------------------------------------
         net income (loss)                                             $    (1.55)      0.63      (2.17)
- --------------------------------------------------------------------------------------------------------

diluted income (loss) per share:
- --------------------------------------------------------------------------------------------------------
income (loss) before cumulative effect of accounting change            $    (1.55)      0.61      (0.06)
cumulative effect of accounting change                                       0.00       0.00      (2.11)
- --------------------------------------------------------------------------------------------------------
         net income (loss)                                             $    (1.55)      0.61      (2.17)
- --------------------------------------------------------------------------------------------------------



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


                                       39




CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY




                                                                  capital                           accumulated
                                          common      common   contributed                                 other         total
For the years ended May 1, 2005,          stock       stock    in excess of   unearned   retained   comprehensive shareholders'
May 2, 2004 and April 27, 2003            shares      amount    par value   compensation earnings          income        equity
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                          
balance, April 28, 2002                 11,319,584 $    566       38,375         (769)   80,886              7       119,065
 net loss                                                                               (24,887)                     (24,887)
 net loss on cash flow hedges                                                                               (7)           (7)
 stock-based compensation                                                         210                                    210
 common stock issued in connection
          with stock option plans          195,875       10        1,374                                               1,384
- -----------------------------------------------------------------------------------------------------------------------------
balance, April 27, 2003                 11,515,459      576       39,749         (559)   55,999              0        95,765
 net income                                                                               7,220                        7,220
 stock-based compensation                                                         210                                    210
 common stock issued in connection
          with stock option plans           31,175        2          194                                                 196
- -----------------------------------------------------------------------------------------------------------------------------
balance, May 2, 2004                    11,546,634      578       39,943         (349)   63,219              0       103,391
 net loss                                                                               (17,852)                     (17,852)
 stock-based compensation                                                         210                                    210
 common stock issued in connection
          with stock option plans            4,125        1           21                                                  22
- -----------------------------------------------------------------------------------------------------------------------------
balance, May 1, 2005                    11,550,759 $    579       39,964         (139)   45,367              0        85,771
- -----------------------------------------------------------------------------------------------------------------------------



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


                                       40




CONSOLIDATED STATEMENTS OF CASH FLOWS




For the years ended May 1, 2005, May 2, 2004, and April 27, 2003
(dollars in thousands)                                                            2005          2004          2003
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                    
cash flows from operating activities:
   net income (loss)                                                        $    (17,852)        7,220       (24,887)
   adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
         cumulative effect of accounting change                                        0             0        24,151
         depreciation                                                             18,884        13,642        13,990
         amortization of other assets                                                130           173           457
         stock-based compensation                                                    210           210           210
         goodwill impairment                                                       5,126             0             0
         deferred income taxes                                                   (12,022)        3,334        (2,507)
         restructuring expense (credit)                                           10,372        (1,047)       12,981
         changes in assets and liabilities:
            accounts receivable                                                    1,895         1,540        11,107
            inventories                                                           (1,454)          507         8,347
            other current assets                                                    (969)        1,482           763
            other assets                                                              67           607           366
            accounts payable                                                       6,251          (951)       (8,558)
            accrued expenses                                                      (3,560)         (955)       (2,126)
            accrued restructuring                                                 (2,800)       (1,911)       (3,514)
            income taxes payable                                                    (306)        1,501           349
- ---------------------------------------------------------------------------------------------------------------------
                net cash provided by operating activities                          3,972        25,352        31,129
- ---------------------------------------------------------------------------------------------------------------------

cash flows from investing activities:
   capital expenditures                                                          (11,448)       (5,976)       (6,830)
   purchases of short-term investments                                                 0       (17,282)      (10,043)
   proceeds from the sale of short-term investments                                    0        27,325             0
- ---------------------------------------------------------------------------------------------------------------------
                net cash (used in) provided by investing activities              (11,448)        4,067       (16,873)
- ---------------------------------------------------------------------------------------------------------------------

cash flows from financing activities:
   payments on vendor-financed capital expenditures                               (1,527)       (3,932)       (1,294)
   payments on long-term debt                                                       (480)      (25,470)      (31,984)
   proceeds from common stock issued                                                  22           196         1,384
- ---------------------------------------------------------------------------------------------------------------------
                net cash used in financing activities                             (1,985)      (29,206)      (31,894)
- ---------------------------------------------------------------------------------------------------------------------

increase (decrease) in cash and cash equivalents                                  (9,461)          213       (17,638)

cash and cash equivalents at beginning of year                                    14,568        14,355        31,993
- ---------------------------------------------------------------------------------------------------------------------

cash and cash equivalents at end of year                                    $      5,107        14,568        14,355
- ---------------------------------------------------------------------------------------------------------------------



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


                                       41




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     Principles of Consolidation - The consolidated financial statements include
     the accounts of the company and its  subsidiaries,  which are wholly-owned.
     All significant intercompany balances and transactions have been eliminated
     in consolidation.

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

     Fiscal Year - The company's  fiscal year is the 52 or 53 week period ending
     on the Sunday closest to April 30. Fiscal 2005, 2004, and 2003 included 52,
     53, and 52 weeks, respectively.

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

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

     Inventories - Prior to the fourth quarter of fiscal 2004,  principally  all
     inventories  were valued at the lower of last-in,  first-out (LIFO) cost or
     market.  During the fourth quarter of fiscal 2004, the company  changed its
     method of accounting for  inventories  to the lower of first-in,  first-out
     (FIFO)  cost or market.  The  change in  accounting  principle  was made to
     provide a better matching of revenue and expenses. Additionally, the change
     will enable the financial reporting to parallel the way management assesses
     the financial and operational  performance of the company's  segments.  The
     fiscal 2003 consolidated  financial statements,  including interim periods,
     have not been restated as the effect of the change was immaterial.

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

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

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


                                       42




     Interest costs of $212,000,  $50,000 and $74,000  incurred during the years
     ended May 1, 2005, May 2, 2004, and April 27, 2003,  respectively,  for the
     construction  of  qualifying  fixed assets were  capitalized  and are being
     amortized over the related assets' estimated useful lives.

     Foreign  Currency  Translation - The United States dollar is the functional
     currency for the company's Canadian and Chinese  subsidiaries.  Translation
     losses for the Canadian  subsidiary  of $158,000,  $153,000 and $60,000 are
     included in the other expense line item in the  Consolidated  Statements of
     Income  (Loss) for the fiscal  years  ended May 1, 2005,  May 2, 2004,  and
     April 27, 2003, respectively.

     Goodwill - The company  adopted  SFAS 142,  Goodwill  and Other  Intangible
     Assets,  effective  April 29, 2002.  SFAS No. 142 requires that goodwill no
     longer be amortized and that goodwill be tested for impairment by comparing
     each  reporting  unit's  carrying  value to its fair  value.  SFAS No.  142
     requires  that any  goodwill  impairment  loss  recognized  as a result  of
     initial  application be reported as a change in accounting  principle,  and
     that the loss per share  effects  of the  accounting  change be  separately
     disclosed.  As  required by the  standard,  the  company  ceased  recording
     goodwill amortization for fiscal 2003.

     For the  initial  application  of SFAS No.  142,  an  independent  business
     valuation specialist was engaged to assist the company in the determination
     of the fair  market  value of Culp  Decorative  Fabrics  (CDF),  one of the
     company's  two  divisions  within the  upholstery  segment,  because of the
     significance  of the goodwill  associated  with the division and due to its
     operating  performance  for fiscal 2002 and 2001. The fair value of the CDF
     division,  determined using several different methods, including comparable
     companies,  comparable  transactions and discounted cash flow analysis, was
     less than the carrying value. Accordingly,  the company recorded a goodwill
     impairment  charge of $37.6  million  ($24.2  million net of taxes of $13.4
     million),  or $2.11 per share diluted,  related to the goodwill  associated
     with the CDF division.  After the initial  application of SFAS No. 142, the
     company's  remaining  goodwill  related to the  following  divisions:  Culp
     Decorative Fabrics - $5.1 million and Culp Home Fashions - $4.1 million.

     Due to continued  adverse business  conditions the Culp Decorative  Fabrics
     division  within  the  upholstery  fabrics  segment  experienced  operating
     profits and cash flows in the second  quarter of 2005  significantly  lower
     than  expected.  As a  result,  management  determined  that  the  goodwill
     associated  with the segment  should be tested for impairment in accordance
     with the  provisions  of SFAS No. 142. An  independent  business  valuation
     specialist  was engaged to assist the company in the  determination  of the
     fair market value of the upholstery fabrics segment. The fair value of CDF,
     determined using several different methods, including comparable companies,
     comparable  transactions,  and discounted cash flow analysis, was less than
     the carrying value.  Accordingly the company recorded a goodwill impairment
     charge of $5.1  million  ($3.2  million net of taxes of $1.9  million),  or
     $0.28 per share  diluted in the second  quarter of fiscal 2005,  related to
     the goodwill  associated with the upholstery  fabrics  segment.  After this
     goodwill  impairment  charge,  the  company's  remaining  goodwill  of $4.1
     million relates to the mattress fabrics segment.

     The company updated its goodwill  impairment test as of May 1, 2005 for its
     mattress fabrics segment.  This updated impairment test, which was prepared
     by  the  company,  did  not  indicate  any  impairment  of  goodwill.   The
     determination of fair value involves considerable  estimation and judgment.
     In  particular,  determining  the fair value of a business  unit  involves,
     among  other  things,   developing  forecasts  of  future  cash  flows  and
     appropriate discount rates.  Although the company believes it has based the
     impairment  testing on  reasonable  estimates and  assumptions,  the use of
     different  estimates and assumptions  could result in materially  different
     results.

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


                                       43




     No provision is made for income taxes which may be payable if undistributed
     income of the company's  foreign  subsidiaries were to be paid as dividends
     to the company,  since the company intends that such earnings will continue
     to be invested. The company has determined that no amounts will be remitted
     under the foreign  earnings  repatriation  provision of the  American  Jobs
     Creation  Act of 2004.  At May 1, 2005,  the  amount of such  undistributed
     income  was $36.1  million.  Foreign  tax  credits  may be  available  as a
     reduction of United States income taxes in the event of such distributions.

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

     Shipping  and Handling  Costs - Revenue  received for shipping and handling
     costs,  which is immaterial for all periods  presented,  is included in net
     sales.  Shipping  costs,  principally  freight,  that comprise  payments to
     third-party shippers are classified as cost of sales. Handling costs, which
     consist  principally of finished goods  warehousing  costs in the company's
     various distribution  facilities,  were $4.4 million, $4.6 million and $4.9
     million in 2005, 2004 and 2003, respectively,  and are included in selling,
     general and administrative expenses.

     Stock-Based  Compensation  -  Compensation  costs related to employee stock
     option plans are  recognized  utilizing  the intrinsic  value-based  method
     prescribed by APB No. 25,  Accounting  for Stock Issued to  Employees,  and
     related   Interpretations.   The  company   has   adopted  the   disclosure
     requirements of SFAS No. 123, Accounting for Stock-Based  Compensation,  as
     amended by SFAS No. 148.  Accordingly,  compensation  cost is recorded over
     the vesting period of the options based upon the difference in option price
     and  fair  market  price  at the  date  of  grant,  if any.  The  company's
     stock-based  compensation  plans are described more fully in note 12 to the
     consolidated financial statements.

     The following table  illustrates the effect on net income (loss) and income
     (loss) per share if the  company  had  applied  the fair value  recognition
     provisions of SFAS No. 123 for the past three fiscal years:




      (dollars in thousands, except per share data)                 2005         2004         2003
- -------------------------------------------------------------------------------------------------------
                                                                                   
      Net income (loss), as reported                          $    (17,852)     7,220      (24,887)
      Add:  Total stock-based employee compensation
      expense included in net income (loss), net of tax                132        141           67

      Deduct:  Total stock-based employee compensation
      expense determined under fair value-based method
      for all awards, net of tax                                       506        456          225

- -------------------------------------------------------------------------------------------------------
      Pro forma net income (loss)                             $    (18,226)     6,905      (25,045)
- -------------------------------------------------------------------------------------------------------

      Income (loss) per share:
      Basic - as reported                                     $      (1.55)      0.63        (2.17)
      Basic - pro forma                                              (1.58)      0.60        (2.19)

      Diluted - as reported                                   $      (1.55)      0.61        (2.17)
      Diluted - pro forma                                            (1.58)      0.59        (2.19)
- -------------------------------------------------------------------------------------------------------



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


                                       44




     The fair value of the company's  long-term debt is estimated by discounting
     the future cash flows at rates currently offered to the company for similar
     debt  instruments  of comparable  maturities.  At May 1, 2005, the carrying
     value of the company's  long-term  debt is $50.6 million and the fair value
     is $49.7  million.  At May 1, 2004,  the  carrying  value of the  company's
     long-term debt was $51.0 million and the fair value was $53.7 million.

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

     Reclassifications  -  Certain  items  in the  2004  consolidated  financial
     statements   have  been   reclassified   to  conform   with   current  year
     presentation.

2.   RESTRUCTURING AND ASSET IMPAIRMENT

     A summary of accrued restructuring follows:




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

(dollars in thousands)                        May 1, 2005           May 2, 2004
- -------------------------------------------------------------------------------------
                                                              
April 2005 Upholstery Fabrics                 $       1,944         $           0
October 2004 Upholstery Fabrics                         309                     0
Fiscal 2003 Culp Decorative Fabrics                   3,587                 4,834
Fiscal 2002 Wet Printed Flock                             0                   100
Fiscal 2001 Culp Decorative Fabrics                      10                    34
- -------------------------------------------------------------------------------------
                                              $       5,850         $       4,968
- -------------------------------------------------------------------------------------




     April 2005 Upholstery Fabrics

     In April 2005,  management and the company's board of directors  approved a
     restructuring plan within the upholstery fabrics segment designed to reduce
     costs,  increase  asset  utilization,   and  improve   profitability.   The
     restructuring  plan includes  consolidation of the company's velvet fabrics
     manufacturing operations, additional fixed manufacturing cost reductions in
     the decorative  fabrics operation,  and significant  reductions in selling,
     general, and administrative expenses within the upholstery fabrics segment.
     Another element of the restructuring  plan will be a substantial  reduction
     in raw material and finished goods stock keeping units or SKUs, to simplify
     manufacturing processes,  increase productivity and reduce inventories. The
     company  will  be  relocating   velvet   production   equipment   from  the
     manufacturing  facility in Burlington,  North Carolina, to its other velvet
     plant in Anderson,  South Carolina,  resulting in significant  reduction of
     fixed manufacturing costs. The Burlington facility will then be utilized as
     an inspection and distribution  facility for fabrics imported from offshore
     sources  and  for  finished  goods  warehousing  of  domestically  produced
     upholstery  fabrics.  The company also will combine its sales,  design, and
     customer   service   activities  for  Culp  Decorative   Fabrics  and  Culp
     Velvets/Prints, the two divisions within the upholstery fabrics segment. As
     a result,  on June 30, 2005,  the company sold two  buildings in Burlington
     consisting of approximately 140,000 square feet for proceeds of $2,850,000.
     These initiatives will significantly reduce the company's selling, general,
     and administrative  expenses.  Overall,  these  restructuring  actions will
     reduce the number of associates by 225 people,  representing  approximately
     17 percent of Culp's domestic upholstery fabrics segment employees.

     During fiscal 2005, the total  restructuring  and related charges  incurred
     were  $7.1  million,   of  which  approximately  $4.3  million  related  to
     write-downs  of building and  equipment,  $1.9 million  related to employee
     termination costs, $874,000 related to accelerated  depreciation associated
     with the plant and equipment scheduled to be disposed of, either by sale or
     by  abandonment,  and inventory  mark-downs,  and $47,000  related to lease
     termination  costs.  Of the total  charge,  $6.2  million  was  recorded in
     restructuring  expense in the 2005 Consolidated  Statement of Income(Loss);
     $761,000 related to accelerated  depreciation and inventory  mark-downs was
     recorded  in  cost  of  sales  in  the  2005   Consolidated   Statement  of
     Income(Loss); and $113,000 related to accelerated depreciation was recorded
     in selling,  general, and administrative  expenses in the 2005 Consolidated
     Statement of Income (Loss).


                                       45




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




     ----------------------------------------------------------------------------------------------------
                                                       Employee       Lease Termination
                                                     Termination        and Other Exit
                                                       Benefits             Costs              Total
     ----------------------------------------------------------------------------------------------------
                                                                                        
     Accrual established in fiscal 2005        $        1,897                47                  1,944

     Paid in fiscal 2005                                    0                 0                      0

     ----------------------------------------------------------------------------------------------------
     Balance May 1, 2005                       $        1,897                47                  1,944
     ----------------------------------------------------------------------------------------------------



     As of May 1,  2005,  assets  classified  as  held  for  sale  consisted  of
     machinery and equipment  with a value of $198,000 and are included in other
     assets.

     The company expects these restructuring  activities to result in charges of
     approximately  $4.5 million in fiscal 2006. The $4.5 million in charges are
     expected to consist of accelerated  depreciation of $3.5 million,  $500,000
     in  dismantling,  moving,  and  relocation  of equipment  to other  company
     facilities, and $500,000 in contract termination costs.


     October 2004 Upholstery Fabrics

     In October 2004, management and the company's board of directors approved a
     restructuring  plan within the upholstery fabrics segment aimed at reducing
     costs,  increasing asset  utilization and improving  profitability.  Due to
     continued pressure on demand in this segment, management decided to further
     adjust the company's cost structure and bring U.S.  manufacturing  capacity
     in  line  with  current  and  expected  demand.   The  restructuring   plan
     principally  involved  consolidation  of the company's  decorative  fabrics
     weaving operations by closing Culp's facility in Pageland,  South Carolina,
     and  consolidating  those  operations  into  the  Graham,   North  Carolina
     facility.  Additionally,  the company  consolidated  its yarn operations by
     integrating  the production of the  Cherryville,  North Carolina plant into
     the company's  Shelby,  North  Carolina  facility.  Another  element of the
     restructuring plan was a substantial  reduction in certain raw material and
     finished  goods  stock  keeping  units,  or SKUs,  to reduce  manufacturing
     complexities and lower costs, with the ongoing objective of identifying and
     eliminating products that are not generating acceptable volumes of margins.
     Finally,   the  company   made   reductions   in  selling,   general,   and
     administrative  expenses.  Overall, these restructuring actions reduced the
     number  of   associates   by   approximately   250   people,   representing
     approximately 14 percent of Culp's upholstery fabrics segment employees.

     During fiscal 2005, the total  restructuring  and related charges  incurred
     were  $16.3  million,  of  which  approximately  $6.8  million  related  to
     accelerated  depreciation associated with the plant and equipment scheduled
     to be  disposed  of,  either  by  sale  or by  abandonment,  and  inventory
     mark-downs,  $5.1 million of goodwill  impairment,  which represents all of
     the remaining goodwill associated with the upholstery fabrics segment, $2.4
     million related to the dismantling,  moving, and relocation of equipment to
     other company facilities,  $1.3 million related to write-downs of buildings
     and equipment,  and $722,000 related to employee  termination costs. Of the
     total charge,  $4.4 million was recorded in restructuring  expense the 2005
     Consolidated  Statement  of  Income(Loss);  and  $6.8  million  related  to
     accelerated  depreciation and inventory  mark-downs was recorded in cost of
     sales in the 2005 Consolidated Statement of Income(Loss).


                                       46




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




     -------------------------------------------------------------------------------------------------
                                                   Employee      Lease Termination
                                                 Termination       and Other Exit
                                                   Benefits            Costs           Total
     -------------------------------------------------------------------------------------------------
                                                                              
     Accrual established in fiscal 2005    $        1,305                0             1,305

     Adjustments in fiscal 2005                      (583)               0              (583)

     Paid in fiscal 2005                             (413)               0              (413)

     -------------------------------------------------------------------------------------------------
     Balance May 1, 2005                   $          309                0               309
     -------------------------------------------------------------------------------------------------



     As of May 1,  2005,  assets  classified  as  held  for  sale  consisted  of
     machinery and equipment  with a value of $165,000 and are included in other
     assets.

     The company expects these restructuring  activities to result in charges of
     approximately $700,000 in fiscal 2006. The $700,000 in charges are expected
     to consist of  dismantling,  moving,  and  relocation of equipment to other
     company facilities.

     Fiscal 2003 CDF Restructuring

     In August 2002,  management and the company's board of directors approved a
     restructuring  plan within the Culp  Decorative  Fabrics  division aimed at
     lowering manufacturing costs, simplifying the dobby fabric upholstery line,
     increasing  asset  utilization  and enhancing the division's  manufacturing
     competitiveness.   The   restructuring   plan   principally   involved  (1)
     consolidation  of  the  division's  weaving,  finishing,  yarn  making  and
     distribution  operations by closing the facility in Chattanooga,  Tennessee
     and  integrating  these  functions  into other  plants,  (2) a  significant
     reduction in the number of stock keeping units (SKUs)  offered in the dobby
     product line and (3) a net  reduction in  workforce  of  approximately  300
     positions.  During fiscal 2003, the total restructuring and related charges
     incurred  were  $15.0  million,   of  which   approximately   $4.1  million
     represented  non-cash  items,  including  $2.8  million  in  impairment  of
     property, plant and equipment and $1.3 million in inventory write-downs. Of
     the total charge,  $12.0 million was recorded in  restructuring  expense in
     the 2003 Consolidated Statement of Income (Loss); and $1.3 million, related
     to inventory write-downs, and $1.7 million, related to equipment moving and
     relocation expense, were recorded in cost of sales in the 2003 Consolidated
     Statement of Income (Loss).

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

     During  fiscal  2005,   the  accrual  was  reduced   $214,000  in  employee
     termination benefits to reflect the current estimates of future health care
     claims and reduced  $169,000 in lease  termination  and other exit costs to
     reflect current estimates of sub-lease income.


                                       47




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




     ---------------------------------------------------------------------------------------------
                                                       Employee     Lease Termination
                                                     Termination      and Other Exit
                                                       Benefits           Costs           Total
     ---------------------------------------------------------------------------------------------
                                                                                
     Accrual established in fiscal 2003           $     1,972            7,194            9,166

     Paid in fiscal 2003                               (1,228)            (949)          (2,177)
     ---------------------------------------------------------------------------------------------

     Balance April 27, 2003                               744            6,245            6,989

     Adjustments in fiscal 2004                           178             (684)            (506)

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

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

     Adjustments in fiscal 2005                          (214)            (169)            (383)

     Paid in fiscal 2005                                  (86)            (778)            (864)
     ---------------------------------------------------------------------------------------------

     Balance May 1, 2005                          $       200            3,387            3,587
     ---------------------------------------------------------------------------------------------

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



     As of May 1, 2005 and May 2, 2004 there were no assets  classified  as held
     for sale related to the 2003 CDF restructuring.

     Wet Printed Flock Restucturing

     In April 2002,  management and the company's board of directors  approved a
     plan to exit the wet printed flock  upholstery  fabric  business.  The exit
     plan involved closing a printing facility and flocking operation within the
     Culp   Velvets/Prints   division,   reduction   in  related   selling   and
     administrative  expenses and termination of 86 employees.  The total charge
     for the exit plan was $9.7  million,  of which  approximately  $8.2 million
     represented  non-cash  items,  including  $7.6  million  in  impairment  of
     property, plant and equipment and $619,000 in inventory write-downs.

     During fiscal 2003, an additional restructuring expense of $1.3 million was
     recorded for the non-cash write-down of assets to reflect the deterioration
     in market value experienced since April 2002. Due to management's continual
     evaluation of the restructuring  accrual,  the reserve was reduced $313,000
     to reflect  current  estimates of future health care claims.  Additionally,
     the reserve  was reduced  $42,000 to reflect  current  estimates  of future
     security expenses and other costs.

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

     During the first quarter  fiscal 2005,  assets held for sale  consisting of
     land and a building  valued at $180,000 in the other assets line of the May
     2, 2004 Consolidated  Balance Sheet were sold, resulting in a restructuring
     credit of  $54,000.  An  additional  restructuring  credit of  $84,000  was
     recognized  relating to the  write-off of the  remaining  reserve  balance,
     which consisted of building exit costs.


                                       48




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




     -------------------------------------------------------------------------------------------------------
                                                      Employee          Lease Termination
                                                    Termination           and Other Exit
                                                      Benefits                Costs                 Total
     -------------------------------------------------------------------------------------------------------
                                                                                            
     Balance April 28, 2002                   $         837                    605                  1,442

     Adjustments in fiscal 2003                        (313)                   (42)                  (355)

     Paid in fiscal 2003                               (428)                  (116)                  (544)

     -------------------------------------------------------------------------------------------------------
     Balance April 27, 2003                              96                    447                    543

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

     Paid in fiscal 2004                                  5                    (70)                   (65)

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

     Adjustments in fiscal 2005                           0                    (84)                   (84)

     Paid in fiscal 2005                                  0                    (16)                   (16)
     -------------------------------------------------------------------------------------------------------

     Balance May 1, 2005                      $           0                      0                      0
     -------------------------------------------------------------------------------------------------------

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



     Fiscal 2001 CDF Restructuring

     During  fiscal  2001,  management  and the  company's  board  of  directors
     approved  a  restructuring  plan in its  upholstery  fabric  segment  which
     involved (1) the  consolidation  of certain fabric  manufacturing  capacity
     within the Culp Decorative  Fabrics (CDF) division,  (2) closing one of the
     company's four yarn  manufacturing  plants,  (3) an extensive  reduction in
     selling,  general and administrative  expenses including the termination of
     110 employees and (4) a comprehensive SKU reduction  initiative  related to
     finished  goods  and raw  materials  in  CDF.  The  2001  charge  from  the
     restructuring  and  related  costs  was $7.4  million,  approximately  $3.4
     million of which  represented  non-cash  items,  including  $2.5 million in
     impairment  of  property,  plant and  equipment  and  $874,000 in inventory
     write-downs.  The 2002 charge from  restructuring  and related expenses was
     $2.5  million,  approximately  $160,000 of which  represented  the non-cash
     impairment of property, plant and equipment.

     During fiscal 2003, as a result of management's continual evaluation of the
     restructuring  accrual, the reserve was reduced $275,000 to reflect current
     estimates of future  health care claims and  increased  $276,000 to reflect
     current  estimates of remaining lease expenses,  property taxes,  insurance
     and other exit costs.

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

     During  fiscal  2005,  the reserve was reduced  $12,000 to reflect  current
     estimates of future health care claims.


                                       49




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




     -------------------------------------------------------------------------------------------
                                               Employee          Lease Termination
                                             Termination           and Other Exit
                                               Benefits                Costs            Total
     -------------------------------------------------------------------------------------------
                                                                               
     Balance April 28, 2002            $         512                    491             1,003
     Adjustments in fiscal 2003                 (275)                   276                 1
     Paid in fiscal 2003                        (202)                  (591)             (793)
     -------------------------------------------------------------------------------------------
     Balance April 27, 2003                       35                    176               211
     Adjustments in fiscal 2004                   33                    (32)                1
     Paid in fiscal 2004                         (34)                  (144)             (178)
     -------------------------------------------------------------------------------------------
     Balance May 2, 2004                          34                      0                34
     Adjustments in fiscal 2005                  (12)                     0               (12)
     Paid in fiscal 2005                         (12)                     0               (12)
     -------------------------------------------------------------------------------------------
     Balance May 1, 2005               $          10                      0                10
     -------------------------------------------------------------------------------------------



     As of May 1, 2005 and May 2, 2004, there were no assets  classified as held
     for sale related to the fiscal 2001 CDF restructuring.

3.   ACCOUNTS RECEIVABLE
     A summary of accounts receivable follows:




                                                                        May 1,       May 2,
      (dollars in thousands)                                             2005         2004
- -------------------------------------------------------------------------------------------------
                                                                                 
      customers                                                   $       30,803      33,064
      allowance for doubtful accounts                                     (1,142)     (1,442)
      reserve for returns and allowances and discounts                      (837)       (903)
- -------------------------------------------------------------------------------------------------
                                                                  $       28,824      30,719
- -------------------------------------------------------------------------------------------------



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




      (dollars in thousands)                                   2005         2004        2003
- -------------------------------------------------------------------------------------------------
                                                                              
      beginning balance                                      (1,442)      (1,558)      (2,465)
      provision for bad debt                                    272         (139)         570
      net write-offs                                             28          255          337
- -------------------------------------------------------------------------------------------------
      ending balance                                         (1,142)      (1,442)      (1,558)
- --------------------------------------------------------------------------------------------------



4.   INVENTORIES
     A summary of inventories follows:




                                                                          May 1,      May 2,
      (dollars in thousands)                                               2005        2004
- -------------------------------------------------------------------------------------------------
                                                                                 
          raw materials                                           $       23,204      21,015
          work-in-process                                                  3,000       2,489
          finished goods                                                  24,295      25,541
- -------------------------------------------------------------------------------------------------
                                                                  $       50,499      49,045
- -------------------------------------------------------------------------------------------------




                                       50




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




                                         depreciable lives                 May 1,        May 2,
      (dollars in thousands)                    (in years)                  2005           2004
   -------------------------------------------------------------------------------------------------
                                                                                   
      land and improvements                             10        $        2,779            2,319
      buildings and improvements                      7-40                30,798           32,849
      leasehold improvements                          7-10                 1,954            1,265
      machinery and equipment                         3-12               134,179          168,078
      office furniture and equipment                  3-10                 8,463            9,849
      capital projects in progress                                         4,880            3,690
   -------------------------------------------------------------------------------------------------
                                                                         183,053          218,050
      accumulated depreciation and amortization                         (117,021)        (140,280)
   -------------------------------------------------------------------------------------------------
                                                                  $       66,032           77,770
   -------------------------------------------------------------------------------------------------



     The company incurred total capital  expenditures of $14,360,000  $6,747,000
     and  $12,229,000  in fiscal years 2005,  2004 and 2003,  respectively.  The
     non-cash  portion  of  these  capital   expenditures   representing  vendor
     financing totaled $1,523,000, $331,000 and $5,366,000 in fiscal years 2005,
     2004 and 2003, respectively.

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




     (dollars in thousands)                          2005                  2004             2003
   -------------------------------------------------------------------------------------------------
                                                                                   
      beginning balance                        $      9,240                9,240            9,240
      impairment charge                              (5,126)                   0                0
   -------------------------------------------------------------------------------------------------
      ending balance                           $      4,114                9,240            9,240
   -------------------------------------------------------------------------------------------------



7.   ACCOUNTS PAYABLE
     A summary of accounts payable follows:




                                                                          May 1,            May 2,
      (dollars in thousands)                                               2005             2004
   -------------------------------------------------------------------------------------------------
                                                                                     
      accounts payable - trade                                    $       19,688           13,438
      accounts payable - capital expenditures                              3,164            1,885
   -------------------------------------------------------------------------------------------------
                                                                  $       22,852           15,323
   -------------------------------------------------------------------------------------------------



8.   ACCRUED EXPENSES
     A summary of accrued expenses follows:




                                                                          May 1,            May 2,
      (dollars in thousands)                                                2005             2004
   -------------------------------------------------------------------------------------------------
                                                                                      
      compensation, commissions and related benefits              $        5,483            8,040
      interest                                                               448              459
      accrued rebates                                                      1,444            2,258
      other                                                                2,181            2,359
   -------------------------------------------------------------------------------------------------
                                                                  $        9,556           13,116
   -------------------------------------------------------------------------------------------------




                                       51




9.   INCOME TAXES

     Total income taxes (benefits) were allocated as follows:




      (dollars in thousands)                              2005              2004            2003
   -------------------------------------------------------------------------------------------------
                                                                                  
      income (loss) from continuing operations       $ (10,942)            3,556           (1,557)
      cumulative effect of accounting change                 0                 0          (13,429)
      shareholders' equity, related to
         the tax benefit arising from the
         exercise of stock options                          (4)              (60)            (402)
   -------------------------------------------------------------------------------------------------
                                                     $ (10,946)            3,496          (15,388)
   -------------------------------------------------------------------------------------------------



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




      (dollars in thousands)                              2005              2004             2003
   -------------------------------------------------------------------------------------------------
                                                                                      
      current
         federal                                     $       0                 0              350
         state                                               0                 0               25
         foreign                                         1,080               222              575
   -------------------------------------------------------------------------------------------------
                                                         1,080               222              950
   -------------------------------------------------------------------------------------------------
      deferred
         federal                                       (10,852)            3,144           (2,298)
         state                                          (1,000)              520             (300)
         foreign                                          (170)             (330)              91
   -------------------------------------------------------------------------------------------------
                                                       (12,022)            3,334           (2,507)
   -------------------------------------------------------------------------------------------------
                                                     $ (10,942)            3,556           (1,557)
   -------------------------------------------------------------------------------------------------



     Income before income taxes related to the company's foreign  operations for
     the  years  ended  May 1,  2005,  May 2,  2004,  and  April  27,  2003  was
     $5,900,000, $2,700,000 and $2,300,000, respectively.

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




                                                          2005              2004          2003
   -------------------------------------------------------------------------------------------------
                                                                                
      federal income tax rate                            (34.0)%           34.0%         (35.0)%
      state income taxes, net of federal
         income tax benefit                               (4.8)             3.2           (7.8)
      extraterritorial income or
            foreign sales corporation benefit             (0.0)            (0.1)          (2.3)
      adjustment to estimated income tax accruals         (0.0)            (5.6)         (19.6)
      other                                                0.8              1.5           (3.2)
   -------------------------------------------------------------------------------------------------
                                                         (38.0)%           33.0%         (67.9)%
   -------------------------------------------------------------------------------------------------




                                       52




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




      (dollars in thousands)                                                2005             2004
   -------------------------------------------------------------------------------------------------
                                                                                        
      deferred tax assets:
          accounts receivable                                     $          656              792
          inventories                                                      2,846            1,666
          goodwill                                                         6,939            6,244
          compensation                                                     1,064            1,027
          liabilities and reserves                                         2,605            2,477
          alternative minimum tax                                          1,320            1,320
          net operating loss carryforwards                                 9,819            4,287
   -------------------------------------------------------------------------------------------------
               gross deferred tax assets                                  25,249           17,813
          valuation allowance                                                  0                0
   -------------------------------------------------------------------------------------------------
               total deferred tax assets                                  25,249           17,813
   -------------------------------------------------------------------------------------------------
      deferred tax liabilities:
          property, plant and equipment, net                              (8,070)         (11,817)
          other                                                              (39)            (878)
   -------------------------------------------------------------------------------------------------
               total deferred tax liabilities                             (8,109)         (12,695)
   -------------------------------------------------------------------------------------------------
                                                                  $       17,140            5,118
   -------------------------------------------------------------------------------------------------



     Federal  and  state net  operating  loss  carryforwards  with  related  tax
     benefits of  $9,819,000 at May 1, 2005  principally  expire in 17-20 years,
     fiscal  2022  through  fiscal  2025.  The company  also has an  alternative
     minimum tax credit  carryforward  of  approximately  $1,320,000 for federal
     income tax purposes that does not expire.

     The realization of the company's  deferred tax assets is dependent upon the
     generation  of future  taxable  income.  The company  assesses  the need to
     establish a valuation  allowance  against  its  deferred  tax assets to the
     extent the  company no longer  believes it is more likely than not that the
     tax assets  will be fully  utilized.  Management  considers  the  scheduled
     reversal of deferred  tax  liabilities,  projected  future  taxable  income
     exclusive of reversing  temporary  differences and  carryforwards,  and tax
     planning  strategies  in making  this  assessment.  Based upon the level of
     historical taxable income and projections for future operations, management
     believes  it is more  likely  than  not  that  the  company  will  generate
     sufficient  taxable income to realize the existing deferred tax assets. The
     amount of the deferred tax assets considered realizable,  however, could be
     reduced if  estimates  of future  taxable  income  during the  carryforward
     period are reduced.

     Income tax payments,  net of income tax refunds,  were  $1,328,000 in 2005.
     Income tax refunds, net of income tax payments, were $1,338,000 in 2004 and
     $1,470,000 in 2003.

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



                                                                         May 1,            May 2,
      (dollars in thousands)                                                2005             2004
   -------------------------------------------------------------------------------------------------
                                                                                     
      unsecured term notes                                        $       49,975           49,975
      canadian government loan                                               575            1,055
   -------------------------------------------------------------------------------------------------
                                                                          50,550           51,030
      current maturities                                                  (8,110)            (528)
   -------------------------------------------------------------------------------------------------
                                                                  $       42,440           50,502
   -------------------------------------------------------------------------------------------------




                                       53




     The Company's long-term debt of $50.6 million is unsecured and is comprised
     of $50.0 million in outstanding senior notes, with a fixed interest rate of
     7.76%  (payable  semi-annually  in  March  and  September)  and a  $575,000
     non-interest bearing term loan with the Canadian government.  The unsecured
     senior  notes  are  payable  over  an  average  remaining  term  of 4 years
     beginning  March 2006 through March 2010. The final payment on the Canadian
     government loan is due during the Company's third quarter of fiscal 2006.

     During fiscal 2004, the company elected to make a $25.0 million  prepayment
     on the unsecured term notes.  As a result of this  prepayment,  the company
     incurred a consent fee and prepayment  premium of $1.3 million,  additional
     debt issue cost  amortization  of $144,000  and  approximately  $202,000 in
     other professional fees.

     In December  2004,  the  company  amended  its  agreement  with its bank to
     provide for a reduced  revolving  loan  commitment of $10.0 million from an
     existing  commitment of $15.0  million,  including  letters of credit up to
     $2.5 million. Borrowings under the facility generally carry interest at the
     London  Interbank  Offered  Rate plus an  adjustable  margin based upon the
     company's  debt/EBITDA ratio, as defined in the agreement.  On February 18,
     2005,  the Interest and Leases  Coverage ratio was amended such that at the
     end of each fiscal quarter beginning with the third quarter of fiscal 2005,
     the Interest and Leases  Coverage Ratio shall not be less than 1.25 to 1.0.
     As of May 1, 2005 there were $1.4 million in outstanding  letters of credit
     in support of inventory  purchases and no borrowings  outstanding under the
     agreement. The current bank agreement expires in August 2005.

     The company's loan agreements require, among other things, that the company
     maintain  compliance  with certain  financial  ratios.  At May 1, 2005, the
     company was in compliance with these financial covenants.

     The principal  payment  requirements of long-term debt during the next five
     fiscal years are: 2006 - $8,110,000;  2007 - $7,535,000; 2008 - $7,535,000;
     2009- $19,835,000; and 2010 - $7,535,000.

     Interest paid during 2005,  2004 and 2003 totaled  $3,937,000,  $5,882,000,
     and $7,058,000, respectively.

11.  COMMITMENTS AND CONTINGENCIES

     The company leases certain office,  manufacturing and warehouse  facilities
     and  equipment,  primarily  computers  and vehicles,  under  noncancellable
     operating  leases.  Lease terms  related to real  estate  range from one to
     twelve years with renewal  options for additional  periods ranging from two
     to ten years. The leases  generally  require the company to pay real estate
     taxes,  maintenance,  insurance  and other  expenses.  Rental  expense  for
     operating leases was $5,009,000 in 2005; $5,013,000 in 2004; and $5,673,000
     in 2003.  Future minimum rental  commitments for  noncancellable  operating
     leases are  $3,894,000  in 2006;  $2,926,000  in 2007;  $1,661,000 in 2008;
     $395,000 in 2009;  and  $104,000 in 2010.  Management  expects  that in the
     normal  course of  business,  these  leases  will be renewed or replaced by
     other operating leases.

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

     The  company   has   outstanding   capital   expenditure   commitments   of
     approximately $2.8 million as of May 1, 2005.

12.  STOCK OPTION PLANS

     The company has a stock option plan under which options to purchase  common
     stock may be granted to officers,  directors and key  employees.  At May 1,
     2005, 556,450 shares of common stock were authorized for issuance under the
     plan. Of this total, none remain available for grant. Options are generally
     exercisable  from one to five years  after the date of grant and  generally
     expire five to ten years after the date of grant.

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


                                       54




     A  summary  of the  status of the plan as of May 1,  2005,  May 2, 2004 and
     April  27,  2003 and  changes  during  the  years  ended on those  dates is
     presented below:




                                                   2005                     2004                      2003
- ----------------------------------------------------------------------------------------------------------------------
                                                     Weighted-                 Weighted-                  Weighted-
                                                       Average                   Average                    Average
                                                      Exercise                  Exercise                   Exercise
                                           Shares        Price       Shares        Price       Shares         Price
- ----------------------------------------------------------------------------------------------------------------------
                                                                                       
      Outstanding at beginning
          of year                         682,450   $     7.65      775,500   $    7.91       922,875    $   7.73
      Granted                                   0            0            0           0             0           0
      Exercised                            (3,250)        3.44      (31,375)       4.35      (145,375)       6.74
      Canceled/expired                   (122,750)        8.18      (61,875)      12.33        (2,000)       9.00
- ----------------------------------------------------------------------------------------------------------------------
      Outstanding at end of year          556,450         7.56      682,450        7.65       775,500        7.91
- ----------------------------------------------------------------------------------------------------------------------
      Options exercisable at
          year-end                        499,950    $   7.95       512,950   $    8.88       475,250    $  10.21
      Weighted-average fair value of
          options granted during the
          year                                      $     0.00                $    0.00                  $   0.00
- ----------------------------------------------------------------------------------------------------------------------





                                           Options Outstanding                            Options Exercisable
- ----------------------------------------------------------------------------------------------------------------------
                                   Number      Weighted-Avg.                               Number
              Range of        Outstanding         Remaining     Weighted-Avg.         Exercisable     Weighted-Avg.
       Exercise Prices          at 5/1/05   Contractual Life   Exercise Price           at 5/1/05    Exercise Price
- ----------------------------------------------------------------------------------------------------------------------
                                                                                       
      $  3.03 - $  3.05            75,750        1.5 years           $3.03               75,750          $3.03
      $  4.00 - $  7.50           223,575        1.4                  4.29              167,075           4.36
      $  7.63 - $  7.63            98,000        3.4                  7.63               98,000           7.63
      $  7.75 - $12.13             78,500        1.6                  9.77               78,500           9.77
      $ 13.34 - $20.94             80,625        2.2                 18.63               80,625          18.63
- ----------------------------------------------------------------------------------------------------------------------
                                  556,450        1.9                 $7.56              499,950          $7.95
- ----------------------------------------------------------------------------------------------------------------------



     During fiscal 1995, the company  adopted a stock option plan which provided
     for the one-time grant to officers and certain  senior  managers of options
     to  purchase  121,000  shares of the  company's  common  stock at $.05 (par
     value) per share. As of May 1, 2005, there are no options outstanding under
     the plan. No options were exercised  during fiscal 2005 and 2004 and 50,500
     options were exercised in 2003. As all outstanding  options under this plan
     have been fully  vested,  no  compensation  expense was  recorded in fiscal
     2005, 2004 and 2003.

     During September 1997, the company's  shareholders approved the 1997 option
     plan which provides for the one-time  grant to certain  officers and senior
     managers  of options to purchase  106,000  shares of the  company's  common
     stock at $1.00 per share. Options under the plan are generally  exercisable
     on January 1, 2006. As of May 1, 2005, the 71,000 options outstanding under
     the plan have  exercise  prices of $1.00 and a  weighted-average  remaining
     contractual  life of 1.7  years.  There were no  options  exercised  during
     fiscal 2005, 2004 and 2003,  respectively.  Compensation  expense  recorded
     under the plan was $210,000 for fiscal 2005, 2004, and 2003, respectively.

     During September 2002, the company's  shareholders approved the 2002 option
     plan under which options to purchase up to 1,000,000 shares of common stock
     may be granted to officers, directors and key employees. As of May 1, 2005,
     1,000,000  shares of common stock remain  authorized for issuance under the
     plan.  Of this  total,  723,000  remain  available  for grant.  Options are
     generally  exercisable  from one to four years  after the date of grant and
     generally expire five to ten years after the date of grant. No compensation
     cost has been  recognized for this stock option plan as options are granted
     under the plan at an option  price not less than the fair  market  value at
     the date of grant.


                                       55




     A summary  of the status of the plan as of May 1,  2005,  May 2, 2004,  and
     April  27,  2003 and  changes  during  the  years  ended on those  dates is
     presented below:




                                                  2005                      2004                      2003
- ---------------------------------------------------------------------------------------------------------------------
                                                     Weighted-                 Weighted-                  Weighted-
                                                       Average                   Average                    Average
                                                      Exercise                  Exercise                   Exercise
                                           Shares        Price       Shares        Price       Shares         Price
- ---------------------------------------------------------------------------------------------------------------------
                                                                                          
      Outstanding at beginning
          of year                         180,000   $    10.25       93,250   $   13.43             0    $   0.00
      Granted                             128,750         7.14       88,750        6.99        93,250       13.43
      Exercised                              (875)        6.61            0        0.00             0        0.00
      Canceled/expired                    (31,750)        9.51       (2,000)       6.61             0        0.00
- ---------------------------------------------------------------------------------------------------------------------
      Outstanding at end of year          276,125         8.95      180,000       10.25        93,250       13.43
- ---------------------------------------------------------------------------------------------------------------------
      Options exercisable at
          year-end                         85,250   $    10.57       43,000   $   11.62        11,250    $   9.37
      Weighted-average fair value of
          options granted during the
          year                                      $     4.26                $    4.07                  $   7.29
- ---------------------------------------------------------------------------------------------------------------------






                                           Options Outstanding                            Options Exercisable
- ---------------------------------------------------------------------------------------------------------------------
                                   Number      Weighted-Avg.                               Number
              Range of        Outstanding         Remaining     Weighted-Avg.         Exercisable     Weighted-Avg.
       Exercise Prices          at 5/1/05   Contractual Life   Exercise Price           at 5/1/05    Exercise Price
- ---------------------------------------------------------------------------------------------------------------------
                                                                                     
      $  6.61 - $  6.61            64,625        3.1 years          $  6.61                15,500      $  6.61
      $  7.13 - $  7.27           118,750        4.6                   7.14                11,250         7.27
      $  9.37 - $  9.57            22,500        7.9                   9.47                22,500         9.47

      $13.99 - $13.99              70,250        2.1                  13.99                36,000        13.99
- ---------------------------------------------------------------------------------------------------------------------
                                  276,125        3.9                $  8.95                85,250       $10.57
- ---------------------------------------------------------------------------------------------------------------------


     Had  compensation  cost for the  stock  option  plan with  556,450  options
     outstanding at May 1, 2005 and the 1997 and 2002  stock-based  compensation
     plans been  determined  consistent  with SFAS No. 123,  the  company's  net
     income (loss),  basic income (loss) per share and diluted income (loss) per
     share would have been changed to the pro forma amounts indicated below:




      (in thousands, except per share data)                            2005             2004              2003
- ---------------------------------------------------------------------------------------------------------------------
                                                                                          
      Net income (loss)             As reported                   $ (17,852)            7,220         (24,887)
                                    Pro forma                       (18,226)            6,905         (25,045)
- ---------------------------------------------------------------------------------------------------------------------
      Net income (loss) per         As reported                   $   (1.55)             0.63           (2.17)
        share, basic                Pro forma                         (1.58)             0.60           (2.19)
- ---------------------------------------------------------------------------------------------------------------------
      Net income (loss) per         As reported                   $   (1.55)             0.61           (2.17)
        share, diluted              Pro forma                         (1.58)             0.59           (2.19)
- ---------------------------------------------------------------------------------------------------------------------



     The fair value of each option grant is estimated on the date of grant using
     the Black Scholes option-pricing model with the following  weighted-average
     assumptions used for grants in 2005, 2004 and 2003, respectively:  dividend
     yield of 0%, 0% and 0%;  risk-free  interest rates of 4.2%, 1.9%, and 4.2%;
     expected volatility of 77%, 80%, and 78%; and expected life of 8.5 years.

13.  DERIVATIVES

     The  company  applies  the  provisions  of SFAS  No.  133,  Accounting  for
     Derivative Instruments and Hedging Activities.  SFAS No. 133, as amended by
     SFAS No.  137,  SFAS No.  138 and SFAS No.  149,  requires  the  company to
     recognize all  derivative  instruments  on the balance sheet at fair value.
     These   statements   also  establish  new  accounting   rules  for  hedging
     instruments,  which depend on the nature of the hedge relationship.  A fair
     value hedge  requires that the effective  portion of the change in the fair
     value of a derivative  instrument be offset  against the change in the fair
     value of the underlying asset,  liability,  or firm commitment being hedged
     through earnings.  A cash flow hedge requires that the effective portion of
     the change in the fair value of a derivative  instrument  be  recognized in


                                       56




     Other  Comprehensive  Income ("OCI"), a component of Shareholders'  Equity,
     and  reclassified  into earnings in the same period or periods during which
     the hedged  transaction  affects  earnings.  The  ineffective  portion of a
     derivative  instrument's change in fair value is immediately  recognized in
     earnings.

     The company  also uses  foreign  exchange  option and forward  contracts to
     manage the exposure  related to firm  commitments  to purchase fixed assets
     denominated  in the EURO.  The  company  has chosen  not to  utilize  hedge
     accounting for these contracts,  and accordingly  changes in the fair value
     of these  contracts  are recorded  currently  in earnings.  The company had
     outstanding  foreign  exchange  option and forward  contracts to purchase a
     total of 564,000  EURO at May 2, 2004.  The  company  did not have  foreign
     exchange option and forward contracts outstanding at May 1, 2005.

14.  NET INCOME (LOSS) PER SHARE

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




        (in thousands)                               2005            2004             2003
- ---------------------------------------------------------------------------------------------
                                                                            
      Weighted-average common
            shares outstanding, basic              11,549            11,525          11,462
      Effect of dilutive stock options                  0               252               0
- ---------------------------------------------------------------------------------------------
      Weighted-average common
            shares outstanding, diluted            11,549            11,777          11,462
- ---------------------------------------------------------------------------------------------



     Options to purchase 495,969,  348,337 shares,  and 413,844 shares of common
     stock were not included in the computation of diluted net income (loss) per
     share for fiscal 2005,  2004 and 2003,  respectively,  because the exercise
     price of the  options  was greater  than the  average  market  price of the
     common  shares.  Options to purchase  143,970  and 556,031  shares were not
     included  in the  computation  of diluted  net income  (loss) per share for
     fiscal 2005 and 2003, respectively, because the company incurred a net loss
     for these fiscal years.

15.  BENEFIT PLANS

     The company has a defined  contribution plan which covers substantially all
     employees and provides for participant contributions on a pre-tax basis and
     discretionary  matching  contributions by the company, which are determined
     annually.  Company  contributions  to the  plan  were  $1,461,000  in 2005;
     $1,583,000 in 2004; and $1,799,000 in 2003.

     In addition to the defined  contribution  plan,  the company  implemented a
     nonqualified deferred compensation plan covering officers and certain other
     associates in fiscal 2003. The plan provides for participant deferrals on a
     pre-tax basis and non-elective  contributions made by the company.  Company
     contributions  to the plan  were  $62,000  for  2005,  2004 and  2003.  The
     company's  nonqualified  plan  liability of $491,000 and $308,000 at May 1,
     2005 and May 2, 2004, respectively,  is included in accrued expenses in the
     Consolidated Balance Sheets.

16.  SEGMENT INFORMATION

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


                                       57




     International  sales,  of which 97%, 98% and 87% were  denominated  in U.S.
     dollars in 2005, 2004 and 2003,  respectively,  accounted for 11%, 11%, and
     12% of net sales in 2005, 2004 and 2003, respectively and are summarized by
     geographic area as follows:




      (dollars in thousands)                      2005              2004             2003
- ---------------------------------------------------------------------------------------------
                                                                           
      North America (excluding USA)          $   22,503           26,740            30,375
      Far East and Asia                           8,690            6,954             4,926
      All other areas                             1,056            1,557             4,577
- ---------------------------------------------------------------------------------------------
                                             $   32,249           35,251            39,878
- ---------------------------------------------------------------------------------------------



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

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

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





      (dollars in thousands)                    2005              2004             2003
- ---------------------------------------------------------------------------------------------
                                                                          
      Net sales:
          Upholstery Fabrics                  $ 181,066          211,794           240,096
          Mattress Ticking                      105,432          106,322            99,550
- ---------------------------------------------------------------------------------------------
                                              $ 286,498          318,116           339,646
- ---------------------------------------------------------------------------------------------

      Gross profit:
          Upholstery Fabrics                  $  16,899           34,946            37,656
          Mattress Ticking                       16,819           23,376            22,835
- ---------------------------------------------------------------------------------------------
          Total segment gross profit             33,718           58,322            60,491
          Restructuring related charges          (7,561)(1)           0            (2,918)
- ---------------------------------------------------------------------------------------------
                                              $  26,157           58,322            57,573
- ---------------------------------------------------------------------------------------------

      Income (loss) from operations:
          Upholstery Fabrics                  $  (6,435)           6,836             8,395
          Mattress Ticking                        9,389           14,986            15,117
- ---------------------------------------------------------------------------------------------
             Total income from operations         2,954           21,822            23,512
          Unallocated corporate expenses         (4,480)          (4,519)           (3,061)
          Goodwill impairment                    (5,126)(2)           0                 0
          Restructuring and related charges     (18,046)(3)       1,047           (15,899)
- ---------------------------------------------------------------------------------------------
                                              $ (24,698)          18,350             4,552
- ---------------------------------------------------------------------------------------------




     (1)  Restructuring   related  charges   primarily   represent   accelerated
          depreciation  associated  with the plant and  equipment  disposed  of,
          either  by sale or  abandonment  and  inventory  markdowns;  both  are
          included in the cost of sales line item in the Consolidated Statements
          of Income  (Loss).  These charges  primarily  relate to the Upholstery
          Fabrics segment.

     (2)  The goodwill  impairment  was the result of an  evaluation  of all the
          remaining goodwill associated with the Upholstery Fabrics segment.


                                       58




     (3)  Restructuring and related charges primarily  represent $7.7 million in
          related charges for accelerated  depreciation and inventory markdowns,
          $5.6 million  related to write-downs of buildings and equipment,  $2.5
          million  related  to  the  dismantling,   moving,  and  relocation  of
          equipment to other  company  facilities,  and $2.2 million  related to
          employee  termination  costs (see note 2).  Restructuring  charges are
          included in the  restructuring  expense line item in the  Consolidated
          Statements of Income  (Loss).  These charges  primarily  relate to the
          Upholstery Fabrics segment.

     One customer  represented  approximately  15%, 13%, and 14% of consolidated
     net  sales  for  2005,  2004 and  2003,  respectively.  No  other  customer
     accounted for 10% or more of consolidated net sales during those years.

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




      (dollars in thousands)                                 2005              2004             2003
- -------------------------------------------------------------------------------------------------------------
                                                                                          
      Segment assets
         Mattress Fabrics
             current assets                             $       24,951           24,639            21,018
             property, plant, and equipment                     26,658 (4)       23,126            25,991
- -------------------------------------------------------------------------------------------------------------
            Total mattress fabrics assets               $       51,609           47,765            47,009
- -------------------------------------------------------------------------------------------------------------

         Upholstery Fabrics
             current assets                             $       54,372           55,125            60,793
             property, plant, and equipment                     39,273 (5)       54,644            58,971
- -------------------------------------------------------------------------------------------------------------
            Total upholstery fabrics assets             $       93,645          109,769           119,764
- -------------------------------------------------------------------------------------------------------------

            Total segment assets                               145,254          157,534           166,773

      Non-segment assets
           cash and cash equivalents                             5,107           14,568            14,355
           short-term investments                                    0                0            10,043
           deferred income taxes                                17,140            9,256            12,303
           other current assets                                  2,691            1,722             3,204
           property, plant, and equipment                          101                0                 0
           goodwill                                              4,114            9,240             9,240
           other assets                                          1,716            1,496             2,235
- -------------------------------------------------------------------------------------------------------------
            Total assets                                $      176,123          193,816           218,153
- -------------------------------------------------------------------------------------------------------------
      Capital expenditures:
          Mattress Fabrics                              $        6,321              913             4,456
          Upholstery Fabrics                                     1,895            5,834             7,773
          Unallocated corporate                                  6,144 (6)            0                 0
- -------------------------------------------------------------------------------------------------------------
                                                        $       14,360            6,747            12,229
- -------------------------------------------------------------------------------------------------------------

      Depreciation expenses
          Mattress Fabrics                              $        3,635            3,753             2,679
          Upholstery Fabrics                                     9,227            9,889            11,311
- -------------------------------------------------------------------------------------------------------------
          Total segment depreciation expense                    12,862           13,642            13,990
          Accelerated depreciation - upholstery fabrics          6,022                0                 0
- -------------------------------------------------------------------------------------------------------------
                                                        $       18,884           13,642            13,990
- -------------------------------------------------------------------------------------------------------------



     (4)  Included in property,  plant,  and equipment are assets located in the
          U.S. totaling $12.2 million,  $9.8 million, and $9.8 million for 2005,
          2004, and 2003, respectively.


                                       59




     (5)  Included in property,  plant,  and equipment are assets located in the
          U.S.  totaling  $36.2 million,  $51.5  million,  and $55.5 million for
          2005, 2004, and 2003, respectively. Also, included in property, plant,
          and equipment for 2005 are  allocations  totaling $5.3 million for the
          distribution  facility  and design  center that were sold in June 2005
          and various other corporate allocations totaling $4.2 million.

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

17.  RELATED PARTY TRANSACTIONS

A director of the company is also an officer and director of a major customer of
the  company.  The  amount  of net  sales  to this  customer  was  approximately
$42,286,000 in 2005;  $41,819,000  in 2004; and  $47,593,000 in 2003. The amount
due  from  this  customer  at May 1,  2005  and May 2,  2004  was  approximately
$3,659,000  and  $4,768,000,  respectively.  Effective May 2, 2005,  the company
modified a lease  agreement  with a related  party to reduce their  monthly base
rent from $45,375 to $15,000 and extend the  expiration  date from February 2006
to April 2007.

     Rents paid to entities  owned by certain  shareholders  and officers of the
     company and their immediate families were  approximately  $622,000 in 2005,
     $682,000 in 2004, and $708,000 in 2003.

18.  COMPREHENSIVE INCOME (LOSS)

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

     A summary of comprehensive income (loss) follows:




      (dollars in thousands)                                           2005        2004        2003
   ----------------------------------------------------------------------------------------------------
                                                                                    
      Net income (loss)                                         $   (17,852)      7,220      (24,887)
      Gain (loss) on foreign exchange options, net of taxes:
        Net gains reclassified into earnings                              0           0           (7)
   ----------------------------------------------------------------------------------------------------
                                                                $   (17,852)      7,220      (24,894)
   ----------------------------------------------------------------------------------------------------




                                       60




19.  RECENTLY ISSUED ACCOUNTING STANDARDS

     In  November  2004,  the FASB  issued SFAS No.  151,"Inventory  Costs,  and
     amendment  of ARB No. 43,  Chapter 4," which  clarifies  the types of costs
     that  should  be  expensed  rather  than  capitalized  as  inventory.  This
     statement also clarifies the circumstances under which fixed overhead costs
     associated  with  operating  facilities  involved in  inventory  processing
     should be  capitalized.  The  provisions  of SFAS No. 151 are effective for
     fiscal years  beginning after June 15, 2005 and the company will adopt this
     standard in fiscal 2007.  Management has not determined the impact, if any,
     that this statement  will have on our  consolidated  financial  position or
     results of operations.

     SFAS No. 123 (Revised 2004),"Share-Based Payment," issued in December 2004,
     is  a  revision  of  FASB  Statement  123,   "Accounting   for  Stock-Based
     Compensation"  and  supercedes  APB Opinion No. 25,  "Accounting  for Stock
     Issued  to  Employees,"  and  its  related  implementation   guidance.  The
     Statement  focuses  primarily on accounting  for  transactions  in which an
     entity obtains employee services in share-based payment transactions.  SFAS
     No. 123  (Revised  2004)  requires a public  entity to measure  the cost of
     employee services  received in exchange for an award of equity  instruments
     based on the grant-date fair value of the award (with limited  exceptions).
     That cost will be  recognized  over the period  during which an employee is
     required to provide  service in exchange for the award.  The  provisions of
     SFAS No. 123 (Revised 2004) are effective for fiscal years  beginning after
     June 15, 2005 and the  company  will adopt this  standard  in fiscal  2007.
     Management has not determined the impact,  if any, that this statement will
     have on our consolidated financial position or results of operations.

     In December 2004, the FASB issued Staff Position FAS 109-1,  which provides
     guidance on the  application of SFAS No. 109,  Accounting for Income Taxes,
     to the  provision  within  the  American  Jobs  Creation  Act of 2004  that
     provides a tax deduction for qualified production activities. FAS 109-1 has
     not had,  nor is it expected to have,  a material  impact on our  financial
     reporting or disclosures.


                                       61







SELECTED QUARTERLY DATA

                                           fiscal       fiscal     fiscal     fiscal    fiscal      fiscal     fiscal     fiscal
                                            2005         2005       2005       2005      2004        2004       2004       2004
(amounts in thousands, except per share     4th          3rd         2nd        1st       4th        3rd         2nd        1st
 amounts)                                 quarter      quarter    quarter    quarter   quarter     quarter     quarter   quarter
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
INCOME (LOSS) STATEMENT DATA
   net sales                            $  74,183      69,060     75,406     67,849     85,148     76,561     82,731     73,676
   cost of sales                           68,835      66,493     65,839     59,174     69,510     62,093     65,993     62,198
- --------------------------------------------------------------------------------------------------------------------------------
       gross profit                         5,348       2,567      9,567      8,675     15,638     14,468     16,738     11,478
   SG & A expenses                          9,048       8,191      8,838      9,280      9,925     10,282     10,296     10,516
   goodwill impairment                          0           0      5,126          0          0          0          0          0
   restructuring expense (credit)  and
    asset impairments                       8,083       1,135      1,292       (138)    (1,047)         0          0          0
- --------------------------------------------------------------------------------------------------------------------------------
        income (loss) from operations     (11,783)     (6,759)    (5,689)      (467)     6,760      4,186      6,442        962
   interest expense                           924         912        937        940        988      1,534      1,509      1,497
   interest income                            (36)        (42)       (29)       (27)       (20)      (113)      (121)      (122)
   early extinguishment of debt                 0           0          0          0          0      1,672          0          0
   other expense                               81          49        173        214        220        229         62        239
- --------------------------------------------------------------------------------------------------------------------------------
         income (loss) before income
          taxes                           (12,752)     (7,678)    (6,770)    (1,594)     5,572        864      4,992       (652)
   income taxes                            (5,022)     (2,801)    (2,577)      (542)     1,839        112      1,846       (241)
- --------------------------------------------------------------------------------------------------------------------------------
        net income (loss)                  (7,730)     (4,877)    (4,193)    (1,052)     3,733        752      3,146       (411)
- --------------------------------------------------------------------------------------------------------------------------------
   depreciation                             4,379       7,605      3,538      3,362      3,348      3,411      3,439      3,444
- --------------------------------------------------------------------------------------------------------------------------------
   weighted average shares outstanding     11,550      11,550     11,549     11,547     11,531     11,529     11,524     11,515
   weighted average shares outstanding,
        assuming dilution                  11,550      11,550     11,549     11,547     11,815     11,859     11,774     11,515
- --------------------------------------------------------------------------------------------------------------------------------
PER SHARE DATA
   net income (loss) per share - basic  $   (0.67)      (0.42)     (0.36)     (0.09)      0.32       0.07       0.27      (0.04)
   net income (loss) per share - diluted    (0.67)      (0.42)     (0.36)     (0.09)      0.32       0.06       0.27      (0.04)
   book value                                7.43        8.09       8.51       8.87       8.95       8.63       8.55       8.28
- --------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET DATA
   operating working capital (3)        $  56,471      57,750     59,926     61,468     64,441     62,492     61,262     54,854
   property, plant and equipment, net      66,032      71,024     76,062     78,880     77,770     78,909     81,219     83,299
   total assets                           176,123     175,931    182,040    188,599    193,816    193,853    224,812    214,387
   capital expenditures                     6,033       2,776      1,008      4,543      2,377      1,103      1,427      1,840
   long-term debt (1)                      50,550      50,559     51,163     51,064     51,030     51,063     76,616     76,551
   shareholders' equity                    85,771      93,441     98,265    102,398    103,391     99,467     98,605     95,340
   capital employed (2)                   136,321     144,000    149,428    153,462    154,421    150,530    175,221    171,891
- --------------------------------------------------------------------------------------------------------------------------------
RATIOS & OTHER DATA
   gross profit margin                        7.2%        3.7%      12.7%      12.8%      18.4%      18.9%      20.2%      15.6%
   operating income (loss) margin           (15.9)       (9.8)      (7.5)      (0.7)       7.9        5.5        7.8        1.3
   net income (loss) margin                 (10.4)       (7.1)      (5.6)      (1.6)       4.4        1.0        3.8       (0.6)
   effective income tax rate                 39.4        36.5       38.1       34.0       33.0       13.0       37.0       37.0
   long-term debt-to-total capital
    employed ratio (1)                       37.1        35.1       34.1       33.3       33.0       33.9       43.7       44.5
   operating working capital turnover
    (3)                                       4.8         4.9        4.9        5.1        5.2        5.3        5.3        5.1
   days sales in receivables                   35          32         32         30         33         31         34         32
   inventory turnover                         5.7         5.6        5.2        4.7        5.5        4.7        5.1        5.0
- --------------------------------------------------------------------------------------------------------------------------------
STOCK DATA
   stock price
        high                            $    6.55        6.97       8.00       9.10      12.28      12.25      10.95       8.03
        low                                  4.20        4.96       5.80       6.64       8.52       9.98       6.75       5.05
        close                                4.70        6.39       6.00       7.80       8.61      11.56      10.72       7.42
   daily average trading volume (shares)     15.0        24.3       16.5       29.2       22.9       32.0       56.0      107.9
- --------------------------------------------------------------------------------------------------------------------------------



     (1)  Long-term debt includes long- and short-term debt

     (2)  Capital employed includes long-term debt and shareholders' equity

     (3)  Operating working capital for this calculation is accounts receivable,
          inventories and accounts payable



                                       62




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

During the three years ended May 1, 2005,  there were no changes of  accountants
and/or  disagreements  on any matters of  accounting  principles or practices or
financial statement disclosures.

                        ITEM 9A. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report,  the Company  carried out an
evaluation,  under the supervision and with the  participation  of the Company's
management,  including the principal  executive officer and principal  financial
officer,  of the  effectiveness  of the design and  operation  of the  Company's
disclosure  controls and  procedures.  Based on the  evaluation,  the  principal
executive  officer and  principal  financial  officer  have  concluded  that the
Company's disclosure controls and procedures are effective to provide reasonable
assurance  that  information  required  to be  disclosed  by the  Company in the
reports that it files or submits under the  Securities  Exchange Act of 1934, as
amended, is accumulated and communicated to the Company's management,  including
its principal  executive officer and principal financial officer, as appropriate
to allow timely  decisions  regarding  required  disclosure and are effective to
provide  reasonable  assurance  that such  information  is recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange Commission ("SEC") rules and forms.

Management's Report on Internal Control over Financial Reporting

In  accordance  with  Section  404 of  the  Sarbanes-Oxley  Act  and  SEC  rules
thereunder,  management  has conducted an  assessment of the Company's  internal
control  over  financial  reporting  as of  May  1,  2005.  Management's  report
regarding that assessment  appears on page 35 of this report and is incorporated
herein by reference.

Changes in Internal Controls

There have been no changes in the  Company's  internal  control  over  financial
reporting  for the  Company's  fourth  quarter  ended  May 1,  2005,  that  have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
company's internal control over financial reporting.

                           ITEM 9B. OTHER INFORMATION

On July 12, 2005, the company entered into an Amendment to Lease, effective
May 2,  2005,  to amend  the  company's  lease of an  industrial  facility  from
Partnership 74 Associates,  a partnership whose partners include Robert G. Culp,
III, Chief Executive Officer and a director of the company,  Mr. Culp's brother,
his sister and his sister's  children.  The  amendment  extends the terms of the
lease for an  additional  two years  from May 2, 2005  through  April 29,  2007,
reduces the monthly  base rent to $15,000 per month,  and changes the repair and
maintenance  provisions such that the company is now responsible for maintenance
of the roof and structural  supports.  The company believes that at the time the
lease  amendment was entered  into,  the amended terms of the lease were no less
favorable  to the  company  than  could  have been  obtained  in an  arms-length
transaction  with an  unaffiliated  person,  and the  company  has  received  an
independent appraisal to this effect.

                                       63



                                    PART III

           ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

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

                         ITEM 11. EXECUTIVE COMPENSATION

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

                ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

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

             ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

                 ITEM 14: PRINCIPAL ACCOUNTANT FEES AND SERVICES

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

                                       64



                                     PART IV

                ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

a) DOCUMENTS FILED AS PART OF THIS REPORT:

     1.   Consolidated Financial Statements

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

                                                                  Page of Annual
                                                                     Report on
Item                                                                 Form 10-K
- ----                                                                 ---------

Consolidated Balance Sheets - May 1, 2005 and.....................      38
 May 2, 2004

Consolidated Statements of Income (Loss) -
 for the years ended May 1, 2005
 May 2, 2004, and April 27, 2003..................................      39

Consolidated Statements of Shareholders' Equity -
 for the years ended May 1, 2005,
 May 2, 2004, and April 27, 2003..................................      40

Consolidated Statements of Cash Flows -
 for the years ended May 1, 2005,
 May 2, 2004, and April 27, 2003..................................      41

Notes to Consolidated Financial Statements........................      42

Reports of Independent Registered Public Accounting Firm .........      36

     2.   Financial Statement Schedules

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

     3.   Exhibits

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

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

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

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

                                       65



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

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

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

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

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

     10(h)     Form of Note Purchase  Agreement  (providing  for the issuance by
               Culp,  Inc. of its $20 million  6.76%  Series A Senior  Notes due
               3/15/08  and its $55  million  6.76%  Series B Senior  Notes  due
               3/15/10),  each dated March 4, 1998,  between Culp, Inc. and each
               of the following:
               1.   Connecticut General Life Insurance Company;
               2.   The Mutual Life Insurance Company of New York;
               3.   United of Omaha Life Insurance Company;
               4.   Mutual of Omaha Insurance Company;
               5.   The Prudential Insurance Company of America;
               6.   Allstate Life Insurance Company;
               7.   Life Insurance Company of North America; and
               8.   CIGNA Property and Casualty Insurance Company
               This  agreement was filed as Exhibit 10(ll) to the company's Form
               10-K for the year ended May 3, 1998,  filed on July 31, 1998, and
               is incorporated herein by reference.

     10(i)     First  Amendment,   dated  January  31,  2002  to  Note  Purchase
               Agreement  (providing  for the issuance by Culp,  Inc. of its $20
               million  6.76%  Series A Senior  Notes  due  3/15/08  and its $55
               million  6.76%  Series B Senior  Notes due  3/15/10),  each dated
               March 4, 1998, between Culp, Inc. and each of the following:
               1.   Connecticut General Life Insurance Company;
               2.   Life Insurance Company of North America;
               3.   ACE Property and Casualty;
               4.   J. Romeo & Co.;
               5.   United of Omaha Life Insurance Company;
               6.   Mutual of Omaha Insurance Company;
               7.   The Prudential Insurance of America; and
               8.   Allstate Life Insurance Company
               This  amendment was filed as Exhibit 10(a) to the company's  Form
               10-Q for the quarter ended January 27, 2002, and is  incorporated
               herein by reference.

                                       66



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

     10(k)     Form of Change of  Control  and  Noncompetition  Agreement,  each
               dated  December 11, 2001,  by and between the company and each of
               Robert G. Culp, III,  Franklin N. Saxon,  Kenneth M. Ludwig,  was
               filed as  Exhibit  10hh to the  company's  Form 10-K for the year
               ended April 28, 2002, filed on July 26, 2002, and is incorporated
               herein by reference. (*)

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

     10(m)     Amended and Restated Credit Agreement dated as of August 23, 2002
               among Culp,  Inc. and Wachovia  Bank,  National  Association,  as
               Agent and as Bank,  was filed as Exhibit  10(a) to the  company's
               Form10-Q for the quarter ended July 28, 2002, filed September 11,
               2002, and is incorporated herein by reference.

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

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

     10(p)     Third Amendment to Amended and Restated Credit Agreement dated as
               of August 23, 2004 among Culp,  Inc. and Wachovia Bank,  National
               Association,  as Agent and as Bank.,  was filed as  Exhibit 10 to
               the  Current  Report on Form 8-K dated  August 26,  2004,  and is
               incorporated herein by reference.

     10(q)     Fourth  Amendment to Amended and Restated Credit  Agreement dated
               as of  December  7, 2004 among  Culp,  Inc.  and  Wachovia  Bank,
               National Association,  as Agent and as Bank, was filed as Exhibit
               10(b) to the  company's  form 10-Q for the quarter  ended October
               31, 2004, filed on December 9, 2004, and is incorporated  here by
               reference.

     10(r)     Fifth Amendment to Amended and Restated Credit Agreement dated as
               of February 18, 2005 among Culp, Inc. and Wachovia Bank, National
               Association, as Agent and as Bank., was filed as Exhibit 99(c) to
               Current  Report  on form 8-K  dated  February  18,  2005,  and is
               incorporated herein by reference.

                                       67



     10(s)     Severance  Agreement and Waiver of Claims between Rodney A. Smith
               and Culp,  Inc.  was filed as Exhibit  10.1 to Current  Report on
               form  8-K  dated  May 6,  2005,  and is  incorporated  herein  by
               reference.

       21      List of subsidiaries of the company

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

     24(a)     Power of Attorney of Jean L.P. Brunel, dated June 29, 2005

     24(b)     Power of Attorney of Howard L. Dunn, dated June 24, 2005

     24(c)     Power of Attorney of H. Bruce English, dated June 24, 2005

     24(d)     Power of Attorney of  Patrick B. Flavin, dated June 28, 2005

     24(e)     Power of Attorney of  Kenneth  R. Larson, dated June 28, 2005

     24(f)     Power of Attorney of  Kenneth W. McAllister, dated June 28, 2005

     24(g)     Power of Attorney of  Patrick H. Norton, dated June 28, 2005

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

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

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

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

b)   Exhibits:

     The  exhibits  to this  Form  10-K are  filed at the end of this  Form 10-K
immediately preceded by an index. A list of the exhibits begins on page 65 under
the subheading "Exhibits Index."

c)   Financial Statement Schedules:

     See Item 15(a) (2)


                                       68



                                   SIGNATURES

Pursuant to the requirements of Section 13 of the Securities Exchange Act of
1934, CULP, INC. has caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized, on the 12th day of July 2005.

                                    CULP, INC.

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

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

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

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities indicated on the 12th day of July 2005.

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

/s/ Franklin N. Saxon                  /s/ Jean L.P.. Brunel *
    -----------------                      -----------------
    Franklin N. Saxon                      Jean L.P. Brunel
    (Director)                             (Director)

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

/s/ Patrick B. Flavin*                 /s/ Kenneth R. Larson *
    -----------------                      -------------------
    Patrick B. Flavin                      Kenneth R. Larson
    (Director)                             (Director)

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

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

                                       69



                                 EXHIBITS INDEX

Exhibit Number         Exhibit
- --------------

     21             List of subsidiaries of the company

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

     24(a)          Power of Attorney of Jean L.P. Brunel, dated June 29, 2005

     24(b)          Power of Attorney of Howard L. Dunn, dated June 24, 2005

     24(c)          Power of Attorney of H. Bruce English, dated June 24, 2005

     24(d)          Power of Attorney of Patrick B. Flavin, dated June 28, 2005

     24(e)          Power of Attorney of Kenneth R. Larson, dated June 28, 2005

     24(f)          Power of Attorney of Kenneth W.  McAllister,  dated June 28,
                    2005

     24(g)          Power of Attorney of Patrick H. Norton, dated June 28, 2005

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

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

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

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

                                       70