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

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended July 31, 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)

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

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


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

                                 YES [X]  NO [_]

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

                                 YES [X]  NO [_]

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

             Common shares outstanding at July 31, 2005: 11,551,509
                                 Par Value: $.05

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






                               INDEX TO FORM 10-Q
                       For the period ended July 31, 2005

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

Item 1.   Unaudited Interim Consolidated Financial Statements:

Consolidated Statements of Net Loss--Three Months
Ended July 31, 2005 and August 1, 2004                                       I-1

Consolidated Balance Sheets--July 31, 2005,
 August 1, 2004 and May 1, 2005                                              I-2

Consolidated Statements of Cash Flows--Three Months Ended                    I-3
July 31, 2005 and August 1, 2004

Consolidated Statements of Shareholders' Equity                              I-4

Notes to Consolidated Financial Statements                                   I-5

Item 2.   Management's Discussion and Analysis of Financial
          Condition and Results of Operations                               I-16

Item 3.   Quantitative and Qualitative Disclosures About
          Market Risk                                                       I-26

Item 4.   Controls and Procedures                                           I-26

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

Item 6.   Exhibits                                                          II-1

Signatures                                                                  II-2





Item 1: Financial Statements


                                   CULP, INC.
                       CONSOLIDATED STATEMENTS OF NET LOSS
           FOR THE THREE MONTHS ENDED JULY 31, 2005 AND AUGUST 1, 2004
                                    UNAUDITED
                (Amounts in Thousands, Except for Per Share Data)


                                                               THREE MONTHS ENDED
                                        --------------------------------------------------------------------

                                                 Amounts                                Percent of Sales
                                        --------------------------                  --------------------------
                                          July 31,      August 1,     % Over         July 31,      August 1,
                                            2005          2004        (Under)          2005          2004
                                        ------------  ------------  -----------     -----------  -------------

                                                                                       
Net sales                               $    62,340        67,849        (8.1)%         100.0 %       100.0 %
Cost of sales                                55,785        59,174        (5.7)%          89.5 %        87.2 %
                                        ------------  ------------  -----------     -----------  -------------
        Gross profit                          6,555         8,675       (24.4)%          10.5 %        12.8 %

Selling, general and
  administrative expenses                     9,856         9,280         6.2 %          15.8 %        13.7 %
Restructuring expense (credit)                1,826          (138)   (1,423.2)%           2.9 %        (0.2)%
                                        ------------  ------------  -----------     -----------  -------------
        Loss from operations                 (5,127)         (467)     (997.9)%          (8.2)%        (0.7)%

Interest expense                                948           940         0.9 %           1.5 %         1.4 %
Interest income                                 (16)          (27)      (40.7)%          (0.0)%        (0.0)%
Other expense                                   133           214       (37.9)%           0.2 %         0.3 %
                                        ------------  ------------  -----------     -----------  -------------
        Loss before income taxes             (6,192)       (1,594)     (288.5)%          (9.9)%        (2.3)%

Income taxes *                               (2,251)         (542)      315.3 %          36.4 %        34.0 %
                                        ------------  ------------  -----------     -----------  -------------
        Net loss                        $    (3,941)       (1,052)     (274.6)%          (6.3)%        (1.6)%
                                        ============  ============  ===========     -----------  -------------

Net loss per share, basic               $     (0.34)        (0.09)     (277.8)%
Net loss per share, diluted             $     (0.34)        (0.09)     (277.8)%
Average shares outstanding, basic            11,551        11,547         0.0 %
Average shares outstanding, diluted          11,551        11,547         0.0 %


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

See accompanying notes to consolidated financial statements.


                                      I-1



                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
                  JULY 31, 2005, AUGUST 1, 2004 AND MAY 1, 2005
                                    UNAUDITED
                             (Amounts in Thousands)




                                                           Amounts                            Increase
                                              -----------------------------------            (Decrease)
                                                  July 31,          August 1,      -------------------------------   * May 1,
                                                     2005              2004           Dollars         Percent          2005
                                              -------------------  --------------  ---------------    ------------  -----------
                                                                                                          
Current assets:
       Cash and cash equivalents             $             5,238          11,946           (6,708)      (56.2)%          5,107
       Accounts receivable                                23,019          24,242           (1,223)       (5.0)%         28,824
       Inventories                                        52,125          52,083               42         0.1 %         50,499
       Deferred income taxes                               7,054           9,256           (2,202)      (23.8)%          7,054
       Other current assets                                1,660           1,645               15         0.9 %          2,691
                                              -------------------  --------------  ---------------    ------------  -----------
                  Total current assets                    89,096          99,172          (10,076)      (10.2)%         94,175

Property, plant & equipment, net                          60,190          78,880          (18,690)      (23.7)%         66,032
Goodwill                                                   4,114           9,240           (5,126)      (55.5)%          4,114
Deferred income taxes                                     12,268               0           12,268       100.0 %         10,086
Other assets                                               1,519           1,307              212        16.2 %          1,716
                                              -------------------  --------------  ---------------    ------------  -----------

                  Total assets               $           167,187         188,599          (21,412)      (11.4)%        176,123
                                              ===================  ==============  ===============    ============  ===========



Current liabilities:
       Current maturities of long-term debt  $             8,126             545            7,581     1,391.0 %          8,110
       Accounts payable                                   18,524          14,857            3,667        24.7 %         22,852
       Accrued expenses                                   10,178          10,880             (702)       (6.5)%          9,556
       Accrued restructuring costs                         4,855           4,656              199         4.3 %          5,850
       Income taxes payable                                1,179             606              573        94.6 %          1,544
                                              -------------------  --------------  ---------------    ------------  -----------
                  Total current liabilities               42,862          31,544           11,318        35.9 %         47,912

Long-term debt, less current maturities                   42,440          50,519           (8,079)      (16.0)%         42,440

Deferred income taxes                                          0           4,138           (4,138)     (100.0)%              0
                                              -------------------  --------------  ---------------    ------------  -----------
                  Total liabilities                       85,302          86,201             (899)       (1.0)%         90,352

Shareholders' equity                                      81,885         102,398          (20,513)      (20.0)%         85,771
                                              -------------------  --------------  ---------------    ------------  -----------

                  Total liabilities and
                  shareholders' equity       $           167,187         188,599          (21,412)      (11.4)%        176,123
                                              ===================  ==============  ===============    ============  ===========

Shares outstanding                                        11,552          11,548                4         0.0 %         11,551
                                              ===================  ==============  ===============    ============  ===========


*  Derived from audited financial statements.

See accompanying notes to consolidated financial statements.


                                      I-2



                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
           FOR THE THREE MONTHS ENDED JULY 31, 2005 AND AUGUST 1, 2004
                                    UNAUDITED
                             (Amounts in Thousands)



                                                                        THREE MONTHS ENDED
                                                                 ---------------------------------

                                                                             Amounts
                                                                 ---------------------------------
                                                                    July 31,          August 1,
                                                                      2005              2004
                                                                 ---------------   ---------------
                                                                                   
Cash flows from operating activities:
   Net loss                                                      $     (3,941)           (1,052)
   Adjustments to reconcile net loss to net cash
       provided by operating activities:
           Depreciation                                                 6,172             3,362
           Amortization of other assets                                    31                37
           Stock-based compensation                                        53                52
           Deferred income taxes                                       (2,182)                0
           Restructuring expense (credit)                               1,826              (138)
           Changes in assets and liabilities:
              Accounts receivable                                       5,805             6,477
              Inventories                                              (1,626)           (3,038)
              Other current assets                                      1,031               (11)
              Other assets                                                166               206
              Accounts payable                                         (4,413)              112
              Accrued expenses                                            622            (2,148)
              Accrued restructuring                                    (1,968)             (228)
              Income taxes payable                                       (365)           (1,244)
                                                                 ---------------   ---------------
                  Net cash provided by operating activities             1,211             2,387
                                                                 ---------------   ---------------

Cash flows from investing activities:
   Capital expenditures                                                (3,840)           (4,375)
   Proceeds from the sale of buildings                                  2,850                 0
                                                                 ---------------   ---------------
                  Net cash used in investing activities                  (990)           (4,375)
                                                                 ---------------   ---------------

Cash flows from financing activities:
   Payments on vendor-financed capital expenditures                      (108)             (675)
   Proceeds from the issuance of long-term debt                            16                34
   Proceeds from common stock issued                                        2                 7
                                                                 ---------------   ---------------
                  Net cash used in financing activities                   (90)             (634)
                                                                 ---------------   ---------------

Increase (decrease) in cash and cash equivalents                          131            (2,622)

Cash and cash equivalents at beginning of period                        5,107            14,568
                                                                 ---------------   ---------------

Cash and cash equivalents at end of period                       $      5,238            11,946
                                                                 ===============   ===============



See accompanying notes to consolidated financial statements.


                                      I-3




                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                    UNAUDITED

                    (Dollars in thousands, except share data)




                                                                  Capital
                                        Common Stock            Contributed                                   Total
                                -----------------------------    in Excess       Unearned      Retained    Shareholders'
                                    Shares           Amount     of Par Value   Compensation    Earnings       Equity
- ------------------------------------------------------------------------------------------------------------------------
                                                                                    
Balance,  May 2, 2004                 11,546,634    $    578        39,943          (349)       63,219   $    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   $     85,771
- ------------------------------------------------------------------------------------------------------------------------
  Net loss                                                                                      (3,941)        (3,941)
  Stock-based compensation                                                            53                           53
  Common stock issued in connection
     with stock option plans                750            0             2                                          2
- ------------------------------------------------------------------------------------------------------------------------
Balance,  July 31, 2005               11,551,509    $    579        39,966           (86)       41,426   $     81,885
========================================================================================================================


See accompanying notes to consolidated financial statements.


                                      I-4



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


1. Basis of Presentation

      The accompanying unaudited consolidated financial statements of Culp, Inc.
and  subsidiaries  (the "company")  include all  adjustments,  which are, in the
opinion  of  management,  necessary  for fair  presentation  of the  results  of
operations  and financial  position.  All of these  adjustments  are of a normal
recurring  nature  except as disclosed in note 9 to the  consolidated  financial
statements.  Results of operations for interim  periods may not be indicative of
future results. The unaudited  consolidated  financial statements should be read
in conjunction with the audited  consolidated  financial  statements,  which are
included in the company's  annual report on Form 10-K filed with the  Securities
and Exchange Commission on July 12, 2005 for the fiscal year ended May 1, 2005.

      The  company's  three  months  ended  July 31,  2005 and  August  1,  2004
represent 13 week periods.

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



2. Stock-Based Compensation

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

       The following  table  illustrates the effect on net loss and net loss per
share if the company had applied the fair value  recognition  provisions of SFAS
No. 123, as amended by SFAS No. 148,  for the three  months  ended July 31, 2005
and August 1, 2004.




(dollars in thousands, except per share data)                       July 31, 2005          August 1, 2004
- -------------------------------------------------------------------------------------------------------------
                                                                                 
Net loss, as reported                                              $      (3,941)      $       (1,052)

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

Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                                 (107)                 (122)

- -------------------------------------------------------------------------------------------------------------
Pro forma net loss                                                 $      (4,015)      $       (1,139)
- -------------------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                                $       (0.34)      $        (0.09)
Basic - pro forma                                                          (0.35)               (0.10)
Diluted - as reported                                                      (0.34)               (0.09)
Diluted - pro forma                                                        (0.35)               (0.10)
- -------------------------------------------------------------------------------------------------------------



                                      I-5



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




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

3. Accounts Receivable

     A summary of accounts receivable follows:

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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- --------------------------------------------------------------------------------------------------
                                                                              
Customers                                                 $    24,980               $    30,803
Allowance for doubtful accounts                                (1,120)                   (1,142)
Reserve for returns and allowances and discounts                 (841)                     (837)
- --------------------------------------------------------------------------------------------------
                                                          $    23,019               $    28,824
- --------------------------------------------------------------------------------------------------

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

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

(dollars in thousands)                                    July 31, 2005            August 1, 2004
- --------------------------------------------------------------------------------------------------
Beginning balance                                         $    (1,142)              $    (1,442)
Recovery of bad debt expense                                        0                       199
Net write-offs (recoveries)                                        22                       (23)
- --------------------------------------------------------------------------------------------------
Ending balance                                            $    (1,120)              $    (1,266)
- --------------------------------------------------------------------------------------------------

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

4.  Inventories

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

    A summary of inventories follows:

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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- --------------------------------------------------------------------------------------------------
Raw materials                                             $    22,350               $    23,204
Work-in-process                                                 2,455                     3,000
Finished goods                                                 27,320                    24,295
- --------------------------------------------------------------------------------------------------
                                                          $    52,125               $    50,499
- --------------------------------------------------------------------------------------------------

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



                                      I-6




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




5. Accounts Payable

- --------------------------------------------------------------------------------------------------
    A summary of accounts payable follows:

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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- --------------------------------------------------------------------------------------------------
                                                                              
Accounts payable-trade                                    $    15,275               $    19,688
Accounts payable-capital expenditures                           3,249                     3,164
- --------------------------------------------------------------------------------------------------
                                                          $    18,524               $    22,852
- --------------------------------------------------------------------------------------------------

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

6. Accrued Expenses

    A summary of accrued expenses follows:
- --------------------------------------------------------------------------------------------------

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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- --------------------------------------------------------------------------------------------------
Compensation, commissions and related benefits            $    4,693                $    5,483
Interest                                                       1,417                       448
Accrued rebates                                                1,781                     1,444
Other                                                          2,287                     2,181
- --------------------------------------------------------------------------------------------------
                                                          $    10,178               $    9,556
- --------------------------------------------------------------------------------------------------

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

7. Long-Term Debt

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

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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- --------------------------------------------------------------------------------------------------
Unsecured term notes                                      $    49,975               $    49,975
Canadian government loan                                          591                       575
- --------------------------------------------------------------------------------------------------
                                                               50,566                    50,550
Less current maturities                                        (8,126)                   (8,110)
- --------------------------------------------------------------------------------------------------
                                                          $    42,440               $    42,440
- --------------------------------------------------------------------------------------------------



      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 $591,000,
non-interest  bearing  term loan with the  Canadian  government.  The  unsecured
senior notes are payable over an average  remaining term of four 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.



                                      I-7




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


      At July 31,  2005 the company had a $10.0  million  revolving  credit line
with its bank (Wachovia).  Borrowings under the credit facility carried interest
at the London  Interbank  Offered Rate plus an adjustable  margin based upon the
company's  debt/EBITDA ratio, as defined by the agreement.  As of July 31, 2005,
there  were no  borrowings  outstanding  under the  agreement  and  $457,000  in
outstanding letters of credit in support of inventory  purchases.  Additionally,
the  company  had $2.9  million in  outstanding  letters of credit in support of
workers'  compensation  reserves,  which did not count against the $10.0 million
loan  commitment,  pursuant to the terms of the  agreement.  Since entering into
this credit  agreement  in August 2002,  the company has not had any  borrowings
outstanding under the revolving credit line.

      In  August of 2005,  the  company  amended  this  agreement  with its bank
(Wachovia),  to provide for a revolving  loan  commitment  of $8.0 million to be
used for working capital,  including letters of credit up to $5.5 million (which
includes the $2.9 million  workers'  compensation  letters of credit),  of which
$3.2  million  in letters  of credit  were  outstanding  on  September  9, 2005.
Borrowings  under the amended  facility  bear  interest at the London  Interbank
Offered Rate plus an adjustable margin based on the company's debt/EBITDA ratio,
as defined in the agreement.  The amended credit facility  expires on August 31,
2006.  The amended  agreement  also  requires the company to maintain  collected
deposit  balances of $7.5 million with its bank from the period October 31, 2005
to March 15, 2006,  which is the due date for the first principal  payment ($7.5
million) on the company's  senior notes,  and maintain  certain other  financial
covenants, as defined in the agreement.  The $7.5 million deposit requirement is
contingent upon the company's successful completion of a real estate loan, which
is described below.

      The company  executed a real estate loan commitment  letter in August 2005
with its bank (Wachovia), providing that the bank would commit until October 31,
2005 to make a five year term loan to the  company in an amount  expected  to be
approximately  $4.0  million,   to  be  secured  by  a  lien  on  the  company's
headquarters building located in High Point, North Carolina. This loan will bear
interest at the London Interbank Offered Rate plus an adjustable margin based on
the company's  debt/EBITDA  ratio,  as defined in the agreement,  and is payable
monthly on a fifteen year  amortization  schedule with a final  balloon  payment
five years from the closing  date of the loan.  The  commitment  contains  other
terms and is subject to certain  conditions and  contingencies,  as set forth in
the  letter.  The  company  anticipates  that the real  estate term loan will be
closed during October 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 July 31, 2005.

      The principal payment  requirements of long-term debt during the next five
fiscal years are: 2006 - $8,126,000; 2007 - $7,535,000; 2008 - $19,835,000; 2009
- - $7,535,000; and 2010 - $7,535,000.

8. Cash Flow Information

     Payments for interest and income taxes follows:


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

(dollars in thousands)                                    July 31, 2005            August 1, 2004
- --------------------------------------------------------------------------------------------------
                                                                              
Interest                                                  $        5                $         23
Income tax payments (refunds)                                    366                         701
- --------------------------------------------------------------------------------------------------
       The non-cash portion of capital  expenditures  representing vendor financing totaled
$1,670,000 and $5,000 for the three months ended July 31, 2005 and August 1, 2004, respectively.
==================================================================================================



                                      I-8



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


9. Restructuring   and  Asset  Impairment   Charges
       A  summary  of  accrued restructuring follows:


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

(dollars in thousands)                                    July 31, 2005             May 1, 2005
- -------------------------------------------------------------------------------------------------
                                                                           
April 2005 Upholstery Fabrics                             $     1,292               $     1,944
October 2004 Upholstery Fabrics                                   190                       309
Fiscal 2003 Culp Decorative Fabrics                             3,360                     3,587
Fiscal 2001 Culp Decorative Fabrics                                13                        10
- -------------------------------------------------------------------------------------------------
                                                          $     4,855               $     5,850
- -------------------------------------------------------------------------------------------------



      April 2005 Upholstery Fabrics

      During  the first  quarter of fiscal  2006,  the total  restructuring  and
related charges incurred were $3.6 million of which  approximately  $3.5 million
related  to  accelerated  depreciation  associated  with  plant  and  equipment,
$164,000  related to the  dismantling,  moving,  and  relocation  of  equipment,
$47,000 related to lease  termination  costs,  $46,000 related to write-downs of
equipment,  offset by a  restructuring  credit of $142,000  for the  reversal of
accrued  termination  and benefit  expenses.  Of the total charge,  $116,000 was
recorded in restructuring expense;  $495,000 related to accelerated depreciation
was  recorded  in cost  of  sales;  and  $3.0  million  related  to  accelerated
depreciation was recorded in selling,  general,  and administrative  expenses in
the 2006 Consolidated Statements of Loss.

      The following  summarizes  the fiscal 2006  activity in the  restructuring
accrual (dollars in thousands):

- --------------------------------------------------------------------------------
                                    Employee             Lease
                                   Termination       Termination and
                                    Benefits         Other Exit Costs    Total
- --------------------------------------------------------------------------------
   Balance, May 1, 2005             $     1,897               47         1,944
   Adjustments in fiscal 2006              (142)              47           (95)
   Paid in fiscal 2006                     (539)             (18)         (557)
- --------------------------------------------------------------------------------
   Balance, July 31, 2005           $     1,216               76         1,292
- --------------------------------------------------------------------------------

      As of July 31,  2005,  assets  classified  as held for sale  consisted  of
machinery  and  equipment  with a value of  $197,500  and are  included in other
assets.

      The  company  expects  additional  restructuring  activities  to result in
charges of approximately $600,000 for the remainder of fiscal 2006. The $600,000
in charges is expected to consist of  $500,000 in contract  (lease)  termination
costs and $100,000 in dismantling,  moving, and relocation of equipment to other
company facilities.


                                      I-9



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


       October 2004 Upholstery Fabrics

       During the first quarter of fiscal 2006, the total restructuring  charges
incurred were $1.7 million of which  approximately  $1.0 million  related to the
dismantling,   moving,   and  relocation  of  equipment,   $707,000  related  to
write-downs  of equipment,  and $25,000 to reflect  current  estimates of future
health care  claims.  The $1.7  million  charge was  recorded  in  restructuring
expense in the 2006 Consolidated Statements of Loss.

       The following  summarizes  the fiscal 2006 activity in the  restructuring
accrual (dollars in thousands):

- --------------------------------------------------------------------------------
                                   Employee            Lease
                                  Termination      Termination and
                                   Benefits        Other Exit Costs     Total
- --------------------------------------------------------------------------------
Balance, May 1, 2005             $      309                  0            309
Adjustments in fiscal 2006               25                  0             25
Paid in fiscal 2006                    (144)                 0           (144)
- --------------------------------------------------------------------------------
Balance, July 31, 2005           $      190                  0            190
- --------------------------------------------------------------------------------

       As of July 31, 2005,  there were no assets  classified  as held for sale.
The company expects additional  restructuring activities to result in charges of
approximately $150,000 for the remainder of fiscal 2006. The $150,000 in charges
is expected to consist of  dismantling,  moving,  and relocation of equipment to
other company facilities.

       Fiscal 2003 Culp Decorative Fabrics Restructuring

       During the first  quarter  of fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
approximately $45,000 to reflect current estimates of future health care claims.

       The following  summarizes  the fiscal 2006 activity in the  restructuring
accrual (dollars in thousands):

- --------------------------------------------------------------------------------
                                  Employee           Lease
                                 Termination     Termination and
                                  Benefits      Other Exit Costs       Total
- --------------------------------------------------------------------------------
Balance, May 1, 2005           $       200            3,387           3,587
Adjustments in fiscal 2006             (45)               0             (45)
Paid in fiscal 2006                    (11)            (171)           (182)
- --------------------------------------------------------------------------------
Balance, July 31, 2005         $       144            3,216           3,360
- --------------------------------------------------------------------------------

As of July 31, 2005 and May 1, 2005, there were no assets classified as held for
sale.

       Fiscal 2001 Culp Decorative Fabrics Restructuring

       During the first  quarter  of fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was increased by
approximately $20,000 to reflect current estimates of future health care claims.


                                      I-10



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


       The following  summarizes  the fiscal 2006 activity in the  restructuring
accrual (dollars in thousands):

- --------------------------------------------------------------------------------
                                   Employee             Lease
                                  Termination      Termination and
                                   Benefits       Other Exit Costs     Total
- --------------------------------------------------------------------------------
Balance, May 1, 2005            $        10                 0            10
Adjustments in fiscal 2006               20                 0            20
Paid in fiscal 2006                     (17)                0           (17)
- --------------------------------------------------------------------------------
Balance, July 31, 2005          $        13                 0            13
- --------------------------------------------------------------------------------

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

       As of July 31, 2005 and May 1, 2005,  there were no assets  classified as
held for sale.

10. Net Loss Per Share

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



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

(amounts in thousands)                               July 31, 2005       August 1, 2004
- -----------------------------------------------------------------------------------------
                                                                       
Weighted average common shares outstanding, basic       11,551               11,547
Effect of dilutive stock options                             0                    0
- -----------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted     11,551               11,547
- -----------------------------------------------------------------------------------------



       Options to purchase  515,375 and 437,125  shares of common stock were not
included in the  computation  of diluted net loss per share for the three months
ended July 31, 2005 and August 1, 2004, respectively, because the exercise price
of the options was greater than the average market price of the common shares.

       Options to purchase  36,138 and 180,286  shares of common  stock were not
included in the  computation  of diluted net loss per share for the three months
ended July 31, 2005 and August 1, 2004  because the company  incurred a net loss
for the period.
================================================================================


11. Segment Information

       The company's  operations  are  classified  into two  segments:  mattress
fabrics  and  upholstery  fabrics.  The  mattress  fabrics  segment  principally
manufactures and sells fabrics to bedding manufacturers.  The upholstery fabrics
segment principally  manufactures and sells fabrics primarily to residential and
commercial (contract) furniture manufacturers.


                                      I-11



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


     Financial information for the company's operating segments as follows:



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

(dollars in thousands)                             July 31, 2005          August 1, 2004
- ------------------------------------------------------------------------------------------
                                                                     
Net sales:
  Mattress Fabrics                                  $    22,915            $    25,953
  Upholstery Fabrics                                     39,425                 41,896
- ------------------------------------------------------------------------------------------
                                                    $    62,340            $    67,849
- ------------------------------------------------------------------------------------------

Gross profit:
  Mattress Fabrics                                  $     3,095            $     4,794
  Upholstery Fabrics                                      3,955                  3,956
- ------------------------------------------------------------------------------------------
    Total segment gross profit                            7,050                  8,750
  Restructuring related charges                            (495)(1)                (75)(2)
- ------------------------------------------------------------------------------------------
                                                    $       6,555          $     8,675
- ------------------------------------------------------------------------------------------
Income (loss) from operations:
  Mattress Fabrics                                  $     1,358            $     2,899
     Upholstery Fabrics                                    (380)                (2,619)
- ------------------------------------------------------------------------------------------
    Total segment income from operations                    978                    280
  Unallocated corporate expenses                           (762)                  (810)
  Restructuring and related charges                      (5,343)(3)                 63(4)
- ------------------------------------------------------------------------------------------
                                                    $    (5,127)           $      (467)
- ------------------------------------------------------------------------------------------



(1)  The  $495,000  represents  restructuring  related  charges for  accelerated
     depreciation  on  equipment   associated  with  the  consolidation  of  the
     Burlington, NC and Anderson, SC manufacturing facilities. These charges are
     included in the cost of sales line item in the 2006 Consolidated Statements
     of Loss and relate to the Upholstery Fabrics segment.
(2)  The  $75,000  represents   restructuring   related  charges  for  equipment
     dismantling  charges for the  closing of the  Lumberton,  NC  manufacturing
     facility  and is  included  in the  cost of  sales  line  item in the  2006
     Consolidated  Statements of Loss.  These charges  relate to the  Upholstery
     Fabrics segment.
(3)  The $5.3  million  represents  $3.5  million for  accelerated  depreciation
     associated  with the design and  distribution  centers sold in June of 2005
     and equipment  associated with the consolidation of the Burlington,  NC and
     Anderson,  SC  manufacturing  facilities;  $1.2 million for asset  movement
     costs, $754,000 for write-downs of equipment, $47,000 for lease termination
     costs,  and a restructuring  credit of $142,000 for the reversal of accrued
     termination  and benefit  expenses.  Of the total charge,  $1.8 million was
     recorded  in the  restructuring  expense  (credit)  line  item in the  2006
     Consolidated   Statements  of  Loss;   $495,000   related  to   accelerated
     depreciation  and was  recorded  in the cost of sales line item in the 2006
     Consolidated  Statements  of Loss;  $3.0  million  related  to  accelerated
     depreciation and was recorded in the selling,  general,  and administrative
     expenses  line  item in the 2006  Consolidated  Statements  of Loss.  These
     charges primarily related to the Upholstery Fabrics segment.
(4)  The $63,000  restructuring credit represents a $138,000 reversal of certain
     accrued  expenses,  offset by a $75,000  charge for  equipment  dismantling
     costs for the closing of the  Lumberton,  NC  manufacturing  facility.  The
     restructuring  credits of $138,000 are located in the restructuring expense
     (credit)  line  item in the 2006  Consolidated  Statements  of Loss.  These
     restructuring  related charges and credits relate to the Upholstery Fabrics
     segment.


                                      I-12



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


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



- ---------------------------------------------------------------------------------------
(dollars in thousands)                          July 31, 2005             May 1, 2005
- ---------------------------------------------------------------------------------------
                                                                    
  Segment assets:
   Mattress Fabrics
     Current assets                             $     21,871              $    24,951
     Property, plant and equipment (5)                27,799                   26,658
- ---------------------------------------------------------------------------------------
         Total mattress fabrics assets                49,670                   51,609
- ---------------------------------------------------------------------------------------
     Upholstery Fabrics
- ---------------------------------------------------------------------------------------
       Current assets                                 53,273                   54,372
       Property, plant and equipment (6)              32,310                   39,273
- ---------------------------------------------------------------------------------------
         Total upholstery fabrics assets              85,583                   93,645
- ---------------------------------------------------------------------------------------
     Total segment assets                            135,253                  145,254

Non-segment assets:
   Cash and cash equivalents                           5,238                    5,107
   Deferred income taxes                              19,322                   17,140
   Other current assets                                1,660                    2,691
   Property, plant & equipment                            81                      101
   Goodwill                                            4,114                    4,114
   Other assets                                        1,519                    1,716
- ---------------------------------------------------------------------------------------
     Total assets                               $    167,187              $   176,123
- ---------------------------------------------------------------------------------------

                                                          Three months ended
- ---------------------------------------------------------------------------------------
(dollars in thousands)                          July 31, 2005            August 1, 2004
- ---------------------------------------------------------------------------------------
Capital expenditures:
  Mattress Fabrics                              $      2,870              $       430
  Upholstery Fabrics                                   1,174                      237
  Unallocated corporate                                    0                    3,875(7)
- ---------------------------------------------------------------------------------------
                                                $      4,044              $     4,542
- ---------------------------------------------------------------------------------------
Depreciation expense:
  Mattress Fabrics                              $        857              $       916
  Upholstery Fabrics                                   1,798                    2,446
- ---------------------------------------------------------------------------------------
  Total segment depreciation expense                   2,655                    3,362
  Accelerated depreciation                             3,517                        0
- ---------------------------------------------------------------------------------------
                                                $      6,172              $     3,362
- ---------------------------------------------------------------------------------------



(5)  Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $13.7 million and $12.2 million at July 31, 2005 and May 1, 2005,
     respectively.
(6)  Included in property, plant, and equipment are assets located in the U.S.
     totaling $28.3 million and $36.2 million at July 31, 2005 and May 1, 2005,
     respectively. Included in this U.S. property, plant, and equipment are
     assets relating to the company's extrusion operations of $3.0 million and
     various other corporate allocations totaling $4.2 million at July 31, 2005.
     At May 1, 2005 allocations totaled $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.
(7)  Unallocated  corporate  capital  expenditures  for  fiscal  2005  primarily
     represent capital spending for the new corporate office building.


                                      I-13



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


12. Subsequent Events

      In August 2005, the company's board of directors  approved a restructuring
plan within the upholstery fabrics segment designed to reduce the company's U.S.
yarn manufacturing operations. The company sold its polypropylene yarn extrusion
equipment  (with a net book value of $2.3  million)  located  in  Graham,  NC to
American  Fibers and Yarns  Company,  the company's  supplier for  polypropylene
yarn, for $1.1 million payable in cash. As a result, the company will close this
operation during the second quarter of fiscal 2006, as American Fibers and Yarns
Company  relocates  production to its own  facilities.  Pursuant to terms of the
sale agreement, the company has a long-term supply contract with American Fibers
and Yarns Company to continue to provide the company with  polypropylene yarn at
prices tied to a published index.

      The company's board of directors also approved  further  reductions in the
company's yarn  operations by closing the company's  facility in Shelby,  NC and
consolidating the chenille yarn operations into the Lincolnton, NC facility. The
company will now outsource the open-end yarns previously produced at the Shelby,
NC facility. As a result, the company will have one yarn plant in Lincolnton, NC
for  producing  chenille  and  wrap-spun  yarns  and a  small  texturizing  yarn
operation in Graham, NC.

      Overall,   these   actions  will  reduce  the  number  of   associates  by
approximately  100  people.   The  company  expects  total  pre-tax  charges  of
approximately  $5.9  million,  of which $5.1  million is expected to be non-cash
items. These charges are expected to be recorded in the second quarter of fiscal
2006.

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

13. Recent Accounting Pronouncements

      In November  2004,  the FASB  issued SFAS  No.151,  "Inventory  Costs,  an
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  No. 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.

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


                                      I-14



           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

ITEM 2.

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


                                      I-15





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

Results of Operations

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

Overview

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

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

The  company's  fiscal  year is the 52 or 53 week  period  ending on the  Sunday
closest  to April 30.  The first  quarter of fiscal  2006 and 2005  included  13
weeks.  The company's  operating  segments are mattress  fabrics and  upholstery
fabrics. In mattress fabrics,  the company markets a broad array of fabrics used
by bedding  manufacturers.  In upholstery fabrics,  the company markets jacquard
woven  fabrics for  residential  and  commercial  furniture  and velvet  printed
fabrics and microdenier suedes used primarily for residential furniture.

The following tables set forth the company's net sales,  gross profit,  selling,
general and  administrative  expenses and operating income (loss) by segment for
the three months ended July 31, 2005 and August 1, 2004.


                                      I-16



                                   CULP, INC.
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
           FOR THE THREE MONTHS ENDED JULY 31, 2005 AND AUGUST 1, 2004


                             (Amounts in thousands)




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

                                                         Amounts                           Percent of Total Sales
                                                 -------------------------               ---------------------------
                                                  July 31,      August 1,     % Over     July 31,       August 1,
Net Sales by Segment                                2005          2004        (Under)      2005           2004
- ------------------------------------------       -----------   -----------   ----------  ------------  -------------

                                                                                              
Mattress Fabrics                                $    22,915        25,953     (11.7)%         36.8 %         38.3 %
Upholstery Fabrics                                   39,425        41,896      (5.9)%         63.2 %         61.7 %
                                                 -----------   -----------   ----------  ------------  -------------

  Net Sales                                     $    62,340        67,849      (8.1)%        100.0 %        100.0 %
                                                 ===========   ===========   ==========  ============  =============


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

Mattress Fabrics                                $     3,095         4,794     (35.4)%         13.5 %         18.5 %
Upholstery Fabrics                                    3,955         3,956      (0.0)%         10.0 %          9.4 %
                                                 -----------   -----------   ----------  ----------    -----------
   Subtotal                                           7,050         8,750     (19.4)%        11.3% %         12.9 %

Restructuring related charges                          (495)(1)       (75)(2) 560.0 %        -0.8% %         (0.0)%
                                                 -----------   -----------   ----------  ------------  -------------

   Gross Profit                                 $     6,555         8,675     (24.4)%         10.5 %         12.8 %
                                                 ===========   ===========   ==========  ============  =============


Sales, General and Administrative expenses
   by Segment                                                                                  Percent of Sales
- ---------------------------------------------                                            ---------------------------

Mattress Fabrics                                $     1,737         1,895      (8.3)%          7.6 %          7.3 %
Upholstery Fabrics                                    4,335         6,575     (34.1)%         11.0 %         15.7 %
Unallocated Corporate expenses                          762           810      (5.9)%          1.2 %          1.2 %
                                                 -----------   -----------   ----------  ------------  -------------
     Subtotal                                         6,834         9,280     (26.4)%         11.0 %         13.7 %

Restructuring related charges                         3,022(3)          0     100.0 %          4.8 %          0.0 %
                                                 -----------   -----------   ----------  ------------  -------------

  Selling, General and Administrative
     expenses                                    $    9,856         9,280       6.2 %         15.8 %         13.7 %
                                                 ===========   ===========   ==========  ============  =============


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

Mattress Fabrics                                $     1,358         2,899     (53.2)%          5.9 %         11.2 %
Upholstery Fabrics                                     (380)       (2,619)     85.5 %         (1.0)%         (6.3)%
Unallocated corporate expenses                         (762)         (810)      5.9 %         (1.2)%         (1.2)%
                                                 -----------   -----------   ----------  ------------  -------------
     Subtotal                                           216          (530)    140.8 %          0.3 %         (0.8)%

Restructuring (expense) and credits                  (1,826)(4)       138(2) 1,423.2%         (2.9)%          0.2 %
Restructuring related charges                        (3,517)(5)       (75)(2)  N/A  %         (5.6)%         (0.1)%
                                                 -----------   -----------   ----------  ------------  -------------

    Operating loss                              $    (5,127)         (467)   (997.9)%         (8.2)%         (0.7)%
                                                 ===========   ===========   ==========  ============  =============


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

Mattress Fabrics                                $       857           916      (6.4)%
Upholstery Fabrics                                    1,798         2,446     (26.5)%
                                                 -----------   -----------   ----------
    Subtotal                                          2,655         3,362     (21.0)%

Accelerated depreciation
(Restructuring related)                               3,517(5)          0     100.0 %
                                                 -----------   -----------   ----------

   Total Depreciation                           $     6,172         3,362      83.6 %
                                                 ===========   ===========   ==========



(1)  The  $495,000  represents  restructuring  related  charges for  accelerated
     depreciation  on equipment  associated  with the  consolidation  of the the
     Burlington, NC and Anderson, SC manufacturing facilities.

(2)  The $75,000 represents equipment dismantling charges related to the closing
     of the Lumberton,  NC manufacturing  facility.  The $138,000  restructuring
     credit represents the reversal of certain accrued expenses  associated with
     termination benefits.

(3)  The $3.0 million represents  restructuring  related charges for accelerated
     depreciation  associated with the design and  distribution  centers sold in
     June 2005.

(4)  The $1.8  million  restructuring  expense  includes  $1.2  million in asset
     movement  costs;  $754,000 in  write-downs  of equipment;  $47,000 in lease
     termination  expense;  and  $142,000  in a  restructuring  credit  for  the
     reversal of accrued termination benefit expenses.

(5)  See note (1) and (3).


                                      I-17



Three Months ended July 31, 2005 compared with Three Months ended August 1, 2004

The first  quarter of the fiscal year is  typically  the slowest  period for the
company and the furniture  industry due to scheduled  plant vacation  shutdowns.
Continued weak demand for domestically  produced upholstery fabrics and the weak
demand  industry-wide  for mattress  ticking  accounted  for the decrease in net
sales.  For the first quarter of fiscal 2006, net sales  decreased 8.1% to $62.3
million  compared to $67.8  million for the first  quarter of fiscal  2005.  The
company  reported a net loss of $3.9  million or $0.34 per share  diluted in the
first quarter of fiscal 2006, which included  restructuring  and related pre-tax
charges of $5.3  million.  The  company  reported a net loss of $1.1  million or
$0.09 per share  diluted in the first quarter of fiscal 2005,  which  included a
net restructuring and related pre-tax credit of $63,000.

Restructuring and Related Charges

During the first quarter of fiscal 2006, total restructuring and related charges
incurred  were $5.3  million,  of which  approximately  $3.5 million  related to
accelerated  depreciation  associated with the design and  distribution  centers
sold  in June  of  2005  and  equipment  associated  with  consolidation  of the
Burlington, NC and Anderson, SC manufacturing  facilities;  $1.2 million related
to the  dismantling,  moving,  and relocation of equipment;  $754,000 related to
write-downs  of  equipment;  $47,000  related to lease  termination  costs;  and
$142,000  was  recorded  in  restructuring  credits  related to the  reversal of
accrued termination and benefit expenses.  Of the total charge, $1.8 million was
recorded in the  restructuring  expense (credit) line item;  $495,000 related to
accelerated  depreciation  and was recorded in the cost of sales line item;  and
$3.0 million  related to the  accelerated  depreciation  and was recorded in the
selling, general, and administrative expenses line item in the 2006 Consolidated
Statements of Loss.

Mattress Fabrics Segment

Net Sales -- Mattress  fabric  sales  (known as mattress  ticking) for the first
quarter  of fiscal  2006  decreased  11.7% to $22.9  million  compared  to $26.0
million  for  the  first  quarter  of  fiscal  2005,   reflecting   soft  demand
industry-wide.  Mattress  ticking  yards sold during the first quarter of fiscal
2006 were 10.1 million  compared to 10.9 million  yards in the first  quarter of
last  year,  a decline  of 7.5%.  However,  excluding  the less  popular  prints
category,  total yards sold were only down 1.0%  compared  with the prior year's
quarter.  The company's  customers  are  selecting  more woven damasks and knits
instead of the printed ticking. The average selling price was $2.28 per yard for
the first  quarter  2006,  compared  to $2.38 per yard in the first  quarter  of
fiscal  2005,  a decrease  of 4.2%.  The decline in the  average  selling  price
reflects the ongoing product mix shift as mattress manufacturers are buying less
expensive fabric for the mattress and foundation  borders and purchasing  higher
priced fabrics for the panels only.

Operating  income -- For the first quarter of fiscal 2006, the mattress  fabrics
segment  reported  operating  income  of $1.4  million,  or  5.9% of net  sales,
compared to $2.9 million, or 11.2% of net sales, for the first quarter of fiscal
2005.  Operating  margins in this segment were affected by reduced sales,  costs
related to the start-up of the  company's  capital  project,  and lower  average
selling prices principally related to the damask product line.

The $7.0 million capital project  (announced in October 2004), which is designed
to improve the company's  globally  competitive cost structure,  is in its final
implementation  stage.  During the first  quarter,  the  company  completed  its
building expansion and weaving machine installation at the Stokesdale, NC plant,
as well as the  installation  and full operation of the new weaving  machines at
the Quebec,  Canada facility.  Production at the Stokesdale facility is expected
to  significantly  increase in the second  quarter.  By the end of October 2005,
management expects to have completed the transition of a significant  portion of
the ticking production from a higher cost upholstery fabric weaving plant to the
Stokesdale  and  Quebec  facilities.  While  these  changes  have  affected  the
company's  financial  results during the last three fiscal quarters,  management
believes  that as the capital  project is fully  implemented,  the company  will
achieve higher operating margins in this segment.


                                      I-18



Segment assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment.  As of July 31, 2005,  accounts  receivable and
inventory  totaled $21.9 million  compared to $25.0 million at May 1, 2005. Also
as of July 31,  2005,  property,  plant  and  equipment  totaled  $27.8  million
compared to $26.7  million at May 1, 2005.  Included  in  property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $13.7  million  and $12.2
million at July 31, 2005 and May 1, 2005, respectively.

Upholstery Fabrics Segment

Net  Sales --  Upholstery  fabric  sales for the first  quarter  of fiscal  2006
decreased 5.9% to $39.4 million compared with $41.9 million in the first quarter
of fiscal 2005.  Upholstery  fabric yards sold during the first quarter were 9.1
million  compared to 9.8 million in the first  quarter of fiscal 2005, a decline
of 7.1%.  The average  selling price was $4.31 per yard for the first quarter of
fiscal  2006  compared  with  $4.26 for the first  quarter  of fiscal  2005,  an
increase  of 1.4%.  Sales for the  quarter  continued  to reflect  lower  demand
industry-wide  for  U.S.  produced  upholstery  fabrics.  The  current  consumer
preference  for leather and suede  furniture  and  customer  selection  of other
imported fabrics, including cut and sewn kits, are driving this trend.

Operating  loss --  Operating  loss for the first  quarter  of  fiscal  2006 was
$380,000 or 1.0% of net sales,  compared with an operating loss of $2.6 million,
or 6.3% of net  sales,  for the first  quarter  of fiscal  2005.  These  results
reflect higher gross profit in the offshore  produced business and substantially
lower selling,  general and  administrative  expenses  (SG&A).  For the quarter,
segment SG&A declined by 34.1%,  representing  11% of upholstery  sales compared
with 15.7% for the same period a year ago.

Non-U.S.  Produced  Sales  -- As a result  of the  company's  offshore  sourcing
efforts,  including  the China  platform,  the company  continues to  experience
higher sales of upholstery  fabric  products  produced  outside of the company's
U.S.  manufacturing  plants.  For the first quarter of fiscal 2006,  these sales
increased  112.6%  over the first  quarter  of  fiscal  2005 and  accounted  for
approximately  $11.6  million or 29.5% of  upholstery  fabric sales in the first
quarter  of  2006.  Fabric  produced  offshore  of $5.5  million  accounted  for
approximately  13.1% of upholstery  fabric sales for the first quarter of fiscal
2005.  The growth in  offshore  produced  fabrics is a trend that is expected to
continue.

Management  believes that the  development  of its China  platform  represents a
continuing  opportunity  for the company.  As the company's U.S.  customers have
continued to move an increasing  amount of their fabric  purchases to Asia,  the
company has moved with them and  responded  with an  operation  designed to meet
their  needs.  A key  component  of this  platform is the fabric  finishing  and
inspection facility located near Shanghai.  The company's strategy is to control
the value-added  finishing and inspection  process,  thereby assuring  customers
that the company's fabrics will meet or exceed U.S. quality standards.

U.S .Produced Sales -- Management has continued to take very aggressive  actions
over the past year to bring U.S.  manufacturing  costs and capacity in line with
current  demand  trends.  During the first  quarter of fiscal  2006 the  company
finalized the consolidation of its velvet fabrics production facilities into the
Anderson, SC facility.  Additionally,  the company consolidated a finished goods
distribution operation and a design center into other Culp facilities, resulting
in lower operating costs and the sale of these buildings for approximately  $2.9
million.  Also,  management has combined the sales, design, and customer service
activities for Culp Decorative Fabrics and Culp Velvet Prints, the two divisions
within the  upholstery  fabrics  segment.  With these  actions and  others,  the
company  has  reduced  selling,  general,  and  administrative  expenses in this
segment by 34.1 percent when compared with the first quarter last year.


                                      I-19



In August 2005, the company's board of directors  approved a restructuring  plan
within the  upholstery  fabrics  segment  designed to reduce the company's  yarn
manufacturing  operations.  The company sold its  polypropylene  yarn  extrusion
equipment  located in Graham,  NC to  American  Fibers  and Yarns  Company,  the
company's supplier for polypropylene  yarn, for $1.1 million payable in cash. As
a result,  the company will close this  operation  during the second  quarter of
fiscal 2006, as American  Fibers and Yarns Company  relocates  production to its
own facilities.  Pursuant to the terms of the sale agreement,  the company has a
long-term  supply contract with American Fibers and Yarns Company to continue to
provide the company with polypropylene yarn at prices tied to a published index.

The  company's  board of  directors  also  approved  further  reductions  in the
company's yarn  operations by closing the company's  facility in Shelby,  NC and
consolidating the chenille yarn operations into the Lincolnton, NC facility. The
result of this action will lower costs and  facilitate  more yarn  innovation by
strategically  aligning with key suppliers.  Further, the company will outsource
the open-end yarns previously produced at the Shelby, NC facility.  As a result,
the company will have one yarn plant in  Lincolnton,  NC for producing  chenille
and wrap-spun yarns and a small texturizing yarn operation in Graham, NC.

Overall, these actions will reduce the number of associates by approximately 100
people and are expected to result in total pre-tax charges of approximately $5.9
million,  of which $5.1 million is expected to be non-cash items.  These charges
are expected to be recorded in the second quarter of fiscal 2006.

As a result of these consolidations and earlier restructuring actions, the book
value of the company's U.S. based upholstery fabrics fixed assets is projected
to be $17 million (excluding corporate allocations) by the end of the second
quarter of fiscal 2006, compared with approximately $52 million in book value at
the end of fiscal 2004, just 18 months earlier. While management believes it is
important to produce some level of upholstery fabric in the U.S. to support the
company's customers' domestic fabric requirements, management remains committed
to take whatever additional steps necessary to achieve profitable U.S.
upholstery fabric operations. 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 July 31, 2005 accounts  receivable and
inventory  totaled $53.3 million compared to $54.4 million at May 1, 2005. As of
July 31, 2005 property,  plant, and equipment  totaled $32.3 million compared to
$39.3  million at May 1, 2005.  Included in property,  plant,  and equipment are
assets located in the U.S.  totaling $28.3 million and $36.2 million at July 31,
2005 and May 1, 2005, respectively.  Included in property,  plant, and equipment
are assets  relating to the company's  extrusion  operations of $3.0 million and
various other corporate  allocations  totaling $4.2 million at July 31, 2005. At
May 1, 2005,  allocations totaled $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.

Other Corporate Expenses

Selling,  General and  Administrative  Expenses -- SG&A expenses of $9.9 million
for the first quarter of fiscal 2006 increased  approximately  $576,000 or 6.2%,
from $9.3  million in the first  quarter of fiscal  2005.  Included  in the $9.9
million  was  $3.0  million  in  accelerated  depreciation  associated  with the
company's design and distribution  centers sold in June 2005. The 26.4% decrease
to the remaining $6.9 million for the first quarter of fiscal 2006 from the $9.3
million in the first  quarter  of fiscal  2005 was due to the  significant  cost
reductions as part of the company's restructuring  initiatives in the upholstery
segment.


                                      I-20



Interest  Expense  (Income) -- Interest  expense for the first  quarter 2006 was
$948,000  compared to $940,000 for the first  quarter of fiscal  2005.  Interest
income was $16,000  compared to $27,000  for the first  quarter of fiscal  2005,
reflecting lower invested balances.

Income Taxes -- The  effective  tax rate (taxes as a  percentage  of loss before
income taxes) for the first quarter of fiscal 2006 was 36.4% compared with 34.0%
for the first quarter of fiscal 2005.

Liquidity and Capital Resources

Liquidity   --The  company's   sources  of  liquidity   include  cash  and  cash
equivalents, cash flow from operations and amounts available under its revolving
credit line.  These sources have been  adequate for  day-to-day  operations  and
capital expenditures. Cash and cash equivalents as of July 31, 2005 increased to
$5.2 million from $5.1 million as of May 1, 2005, primarily reflecting cash flow
from  operations of $1.2 million and proceeds from the sale of buildings as part
of the April 2005-Upholstery  Fabrics restructuring plan of $2.9 million,  which
were largely  offset by capital  expenditures  and  payments on vendor  financed
capital expenditures of $3.9 million.

Working  Capital -- Accounts  receivable as of July 31, 2005  decreased  5.0% in
comparison to August 1, 2004. Days sales outstanding totaled 31 days at July 31,
2005  compared  with 30 days a year ago.  Inventories  at the close of the first
quarter  increased 0.1% from a year ago.  Inventory  turns for the first quarter
were 4.3 versus  4.7 for the  year-earlier  period.  Operating  working  capital
(comprised of accounts receivable and inventories,  less trade accounts payable)
was $56.6 million at July 31, 2005, down from $61.5 million a year ago.

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 $591,000, non-interest bearing term loan with the Canadian government.

At July 31, 2005 the company had a $10.0 million  revolving credit line with its
bank (Wachovia). Borrowings under the credit facility generally carried interest
at the London  Interbank  Offered  Rate plus an  adjustable  margin based on the
company's  debt/EBITDA ratio, as defined in the agreement.  As of July 31, 2005,
there  were no  borrowings  outstanding  under the  agreement  and  $457,000  in
outstanding letters of credit in support of inventory  purchases.  Additionally,
the  company  had $2.9  million in  outstanding  letters of credit in support of
workers'  compensation  reserves,  which did not count against the $10.0 million
loan  commitment,  pursuant to the terms of the  agreement.  Since entering into
this credit  agreement  in August 2002,  the company has not had any  borrowings
outstanding under the revolving credit line.

In August of 2005, the company  amended this agreement with its bank  (Wachovia)
to  provide  for a  revolving  loan  commitment  of $8.0  million to be used for
working capital,  including letters of credit up to $5.5 million (which includes
the $2.9 million workers' compensation letters of credit), of which $3.2 million
in letters of credit were outstanding on September 9, 2005. Borrowings under the
amended  facility  bear  interest at the London  Interbank  Offered Rate plus an
adjustable  margin based on the company's  debt/EBITDA  ratio, as defined in the
agreement.  The amended  credit  facility  expires  August 31, 2006. The amended
agreement also requires the company to maintain  collected  deposit  balances of
$7.5 million  with its bank from the period  October 31, 2005 to March 15, 2006,
which is the due date for the first  principal  payment  ($7.5  million)  on the
company's  senior notes,  and maintain  certain other  financial  covenants,  as
defined in the  agreement.  The $7.5 million  deposit  requirement is contingent
upon the  company's  successful  completion  of a real estate loan, as described
below.


                                      I-21



The company  executed a real estate loan  commitment  letter in August 2005 with
its bank (Wachovia), providing that the bank would commit until October 31, 2005
to make a five  year  term  loan to the  company  in an  amount  expected  to be
approximately  $4.0  million,   to  be  secured  by  a  lien  on  the  company's
headquarters building located in High Point, North Carolina. This loan will bear
interest at the London Interbank Offered Rate plus an adjustable margin based on
the company's  debt/EBITDA  ratio,  as defined in the agreement,  and is payable
monthly on a fifteen year  amortization  schedule with a final  balloon  payment
five years from the closing  date of the loan.  The  commitment  contains  other
terms and is subject to certain  conditions and  contingencies,  as set forth in
the  letter.  The  company  anticipates  that the real  estate term loan will be
closed during October 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 July 31, 2005.

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               $   345      $     -     $     -     $      -    $      -    $      -        $   345
 Accounts payable-
 expenditures                1,249        1,000       1,000            -           -           -          3,249
 Operating leases (1)        2,916        2,997       1,672          390          99           5          8,079
 Long-term debt              8,126        7,535      19,835        7,535       7,535           -         50,566
- -----------------------------------------------------------------------------------------------------------------
 Total                     $12,636      $11,532     $22,507     $  7,925    $  7,634    $      5        $62,239
- -----------------------------------------------------------------------------------------------------------------



Note: Payment Obligations by Fiscal Year Ending April

(1)  Includes  accrued   restructuring   expenses  for  the  company's  inactive
     Chattanooga  manufacturing  facility  of $652 for fiscal  2006 and $869 for
     fiscal years 2007, and 2008, respectively.

Capital  Expenditures  -- Capital  spending for the first quarter of fiscal 2006
was $4.0 million, including $1.7 million that is the non-cash portion of capital
expenditures  representing  vendor  financing.  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.  Depreciation  for the first
quarter of fiscal 2006 was $6.2  million,  of which  approximately  $3.5 million
related to accelerated  depreciation of equipment that has been disposed of. The
company expects that the  availability of funds under the revolving  credit line
and cash flow from  operations  will be sufficient  to fund its planned  capital
needs.

Liquidity  Requirements  -- As  indicated  earlier,  the  company's  sources  of
liquidity  include  cash and cash  equivalents,  cash flow from  operations  and
amounts  available  under its  revolving  credit  line.  With the  amended  bank
agreement,  the  company's  overall  liquidity has been  somewhat  lowered.  The
company  believes its sources of  liquidity  continue to be adequate to meet its
current  operating  needs.  In addition,  the company is taking further steps to
support its  liquidity,  including  ongoing  efforts to reduce  inventories  and
operating  expenses.  However,  the  company's  cash  position  may be adversely
affected by factors  beyond its  control,  such as  weakening  industry  demand,
delays in receipt of payment on  accounts  receivable  and the  availability  of
trade credit.


                                      I-22



Critical Accounting Policies and Recent Accounting Developments

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 July 31, 2005,  accounts receivable from furniture  manufacturers  totaled
approximately $14.4 million, and from bedding  manufacturers  approximately $8.6
million.  Additionally,  as of July 31, 2005, the aggregate accounts  receivable
balance of the  company's ten largest  customers  was $8.0 million,  or 34.9% 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.  During  the first
quarter of fiscal  2006,  no events or changes in  circumstances  occurred  that
would require the company to test for impairment.  Unforeseen events and changes
in circumstances  and market  conditions  could  negatively  affect the value of
assets and result in an impairment charge.


                                      I-23



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
bases its impairment testing as required by SFAS No. 144 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 July 31, 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. During the first quarter of
fiscal 2006, no events or changes in  circumstances  occurred that would require
the company to test for impairment.

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.

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
9 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 relate to U.S.  operations) and
U.S.  deferred  tax  liabilities  of  $5,709,000  (all of which  reverse  in the
carryforward period),  resulting in net U.S. deferred tax assets of $19,540,000.
Total  deferred tax  liabilities  at May 1, 2005 were  $8,109,000,  resulting in
total net deferred tax assets of $17,140,000. As of July 31, 2005, the company's
net deferred tax assets total  $19,322,000,  an increase of $2,182,000  from the
end of fiscal  2005,  primarily  reflecting  the federal and state tax  benefits
recorded for the loss from U.S.  operations  during the first  quarter of fiscal
2006. 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.


                                      I-24



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 16-20
years, fiscal 2022 through 2026.

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, an 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 No. 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  transaction  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).  The 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.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum  derivatives,  and  utility/energy  costs,  increased during the first
quarter of fiscal 2006 as oil and energy  prices  increased and had an impact on
the  company's  financial  results.  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
the  company's raw material  costs,  utility/energy  costs and general  economic
inflation  could  have  a  material  adverse  impact  on  the  company,  because
competitive  conditions have limited the company's  ability to pass  significant
operating cost increases on to its customers.


                                      I-25



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company's  exposure to interest
rate risk consists of floating rate debt based on the London  Interbank  Offered
Rate plus an adjustable  margin under the company's  revolving credit agreement.
As of July 31, 2005 there were no  borrowings  outstanding  under the  company's
revolving credit  agreement.  Additionally,  the company's  unsecured term notes
have a  fixed  interest  rate  of  7.76%  and the  Canadian  government  loan is
non-interest bearing.  Thus, any foreseeable change in interest rates would have
minimal material effect on the company's interest expense.

The company's exposure to fluctuations in foreign currency exchange rates is due
primarily to 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 July 31, 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.

Also,  the company has exposure to  fluctuations  in foreign  currency  exchange
rates with a foreign subsidiary domiciled in China. Currently,  this 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 of July 31, 2005 would not have a
significant impact on the company's results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES

The company  conducted a review and  evaluation of its  disclosure  controls and
procedures,  under the supervision and with the  participation  of the company's
principal executive officer and principal financial officer as of July 31, 2005,
and the  principal  executive  officer  and  principal  financial  officer  have
concluded that the company's disclosure controls and procedures are adequate and
effective.  In  addition,  no  change in the  company's  internal  control  over
financial reporting has occurred during, or subsequent to, the period covered by
this report that has materially affected,  or is reasonably likely to materially
affect, the company's internal control over financial reporting.


                                      I-26



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

Item 6.    Exhibits

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

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

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

10(a)             Sixth Amendment to Amended and Restated Credit Agreement dated
                  as of August 30,  2005 among Culp,  Inc.  and  Wachovia  Bank,
                  National  Association,  as Agent and as Bank, filed as Exhibit
                  99(c) to Current Report on Form 8-K dated August 31, 2005, and
                  incorporated herein by reference.

10(b)             Real Estate Loan Commitment Letter dated as of August 30, 2005
                  among Culp, Inc. and Wachovia Bank, National  Association,  as
                  Agent and as Bank,  filed as  Exhibit  99(d) to the  company's
                  Current  Report  on  Form  8-K  dated  August  31,  2005,  and
                  incorporated herein by reference.

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

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

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

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


                                      II-1



                                   SIGNATURES

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

                                     CULP, INC.
                                    (Registrant)

Date:    September 9, 2005      By: /s/   Franklin N. Saxon
                                          -----------------
                                          Franklin N. Saxon
                                          President  and Chief Operating Officer
                                          (Authorized  to  sign  on   behalf
                                          of the registrant and also signing as
                                          principal financial officer)


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



                                      II-2