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

                                  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 October 30, 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
     incorporation or organization)                     Identification No.)

1823 Eastchester Dr., 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 by check mark whether the  registrant is a shell company (as defined by
Rule 12b-2 of the Exchange Act).
                                    YES      NO [X]

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

            Common shares outstanding at October 30, 2005: 11,558,709
                                 Par Value: $.05

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




                               INDEX TO FORM 10-Q
                      For the period ended October 30, 2005

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

Item 1.  Unaudited Interim Consolidated Financial Statements:
- -------------------------------------------------------------

Consolidated Statements of Net Loss--Three and Six Months Ended
October 30, 2005 and October 31, 2004                                        I-1

Consolidated Balance Sheets--October 30, 2005, October 31, 2004
and May 1, 2005                                                              I-2

Consolidated Statements of Cash Flows--Six Months
Ended October 30, 2005 and October 31, 2004                                  I-3

Consolidated Statements of Shareholders' Equity                              I-4

Notes to Consolidated Financial Statements                                   I-5

Cautionary Statement Concerning Forward-Looking Information                 I-19

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                                I-20
         -----------------------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk         I-32
- -------------------------------------------------------------------

Item 4.  Controls and Procedures                                            I-32
- --------------------------------

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

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

Item 5.  Other Information                                                  II-1
- -----------------------------

Item 6.  Exhibits                                                           II-2
- --------------------

Signatures                                                                  II-3



Item 1: Financial Statements



                                   CULP, INC.
                       CONSOLIDATED STATEMENTS OF NET LOSS
 FOR THE THREE MONTHS AND SIX MONTHS ENDED OCTOBER 30, 2005 AND OCTOBER 31, 2004
                                    UNAUDITED
                (Amounts in Thousands, Except for Per Share Data)


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

                                              Amounts                       Percent of Sales
                                        --------------------              --------------------
                                         October     October               October    October
                                           30,         31,       %Over       30,        31,
                                          2005        2004      (Under)     2005       2004
                                        ---------   --------   --------   --------   ---------
                                                                       
Net sales                              $  67,006     75,406     (11.1)%    100.0 %    100.0  %
Cost of sales                             61,455     65,839      (6.7)%     91.7 %     87.3  %
                                        ---------   --------   --------   --------   ---------
     Gross profit                          5,551      9,567     (42.0)%      8.3 %     12.7  %

Selling, general and
  administrative expenses                  6,526      8,838     (26.2)%      9.7 %     11.7  %
Goodwill impairment                            0      5,126    (100.0)%      0.0 %      6.8  %
Restructuring expense                      4,412      1,292     241.5 %      6.6 %      1.7  %
                                        ---------   --------   --------   --------   ---------
     Loss from operations                 (5,387)    (5,689)      5.3 %     (8.0)%     (7.5) %

Interest expense                             942        937       0.5 %      1.4 %      1.2  %
Interest income                              (19)       (29)    (34.5)%     (0.0)%     (0.0) %
Other expense                                214        173      23.7 %      0.3 %      0.2  %
                                        ---------   --------   --------   --------   ---------
     Loss before income taxes             (6,524)    (6,770)     (3.6)%     (9.7)%     (9.0) %

Income taxes *                            (2,372)    (2,577)     (8.0)%     36.4 %     38.1  %
                                        ---------   --------   -------    --------   ---------
     Net loss                          $  (4,152)    (4,193)     (1.0)%     (6.2)%     (5.6) %
                                        =========   ========   ========   --------   ---------

Net loss per share, basic              $   (0.36)     (0.36)      0.0 %
Net loss per share, diluted            $   (0.36)     (0.36)      0.0 %
Average shares outstanding, basic         11,559     11,549       0.1 %
Average shares outstanding, diluted       11,559     11,549       0.1 %


                                                          SIX MONTHS ENDED
                                        ----------------------------------------------------

                                              Amounts                       Percent of Sales
                                        --------------------              --------------------
                                         October     October              October     October
                                           30,         31,      %Over        30,        31,
                                          2005        2004     (Under)      2005       2004
                                        ---------   --------   --------   --------   ---------

Net sales                              $ 129,348    143,255      (9.7)%    100.0 %    100.0  %
Cost of sales                            117,240    125,013      (6.2)%     90.6 %     87.3  %
                                        ---------   --------   --------   --------   ---------
     Gross profit                         12,108     18,242     (33.6)%      9.4 %     12.7  %

Selling, general and
  administrative expenses                 16,382     18,118      (9.6)%     12.7 %     12.6  %
Goodwill impairment                            0      5,126    (100.0)%      0.0 %      3.6  %
Restructuring expense                      6,238      1,154     440.6 %      4.8 %      0.8  %
                                        ---------   --------   --------   --------   ---------
     Loss from operations                (10,512)    (6,156)     70.8 %     (8.1)%     (4.3) %

Interest expense                           1,892      1,877       0.8 %      1.5 %      1.3  %
Interest income                              (35)       (56)    (37.5)%     (0.0)%     (0.0) %
Other expense                                347        387     (10.3)%      0.3 %      0.3  %
                                        ---------   --------   --------   --------   ---------
     Loss before income taxes            (12,716)    (8,364)     52.0 %     (9.8)%     (5.8) %

Income taxes *                            (4,623)    (3,119)     48.2 %     36.4 %     37.3  %
                                        ---------   --------   -------    --------   ---------
     Net loss                          $  (8,093)    (5,245)     54.3 %     (6.3)%     (3.7) %
                                        =========   ========   ========   --------   ---------


Net loss per share, basic              $   (0.70)     (0.45)     55.6 %
Net loss per share, diluted            $   (0.70)     (0.45)     55.6 %
Average shares outstanding, basic         11,555     11,548       0.1 %
Average shares outstanding, diluted       11,555     11,548       0.1 %


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

See accompanying notes to consolidated
 financial statements.

                                      I-1




                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
               OCTOBER 30, 2005, OCTOBER 31, 2004, AND MAY 1, 2005
                                    UNAUDITED
                             (Amounts in Thousands)

                                             Amounts                   Increase
                                    ----------------------------       (Decrease)
                                      October 30,   October 31, ------------------------  * May 1,
                                         2005           2004      Dollars      Percent      2005
                                    --------------- ----------- -----------   ---------- -----------
                                                                               
Current assets:
    Cash and cash equivalents      $        12,883      16,505      (3,622)     (21.9) %      5,107
    Accounts receivable                     26,919      26,590         329        1.2  %     28,824
    Inventories                             43,449      48,528      (5,079)     (10.5) %     50,499
    Deferred income taxes                    7,054       4,980       2,074       41.6  %      7,054
    Other current assets                     1,846       3,100      (1,254)     (40.5) %      2,691
                                    --------------- ----------- -----------   ---------- -----------
        Total current
          assets                            92,151      99,703      (7,552)      (7.6) %     94,175

Property, plant & equipment,
 net                                        54,212      76,062     (21,850)     (28.7) %     66,032
Goodwill                                     4,114       4,114           0        0.0  %      4,114
Deferred income taxes                       14,541         834      13,707      100.0  %     10,086
Other assets                                 1,521       1,327         194       14.6  %      1,716
                                    --------------- ----------- -----------   ---------- -----------

        Total assets               $       166,539     182,040     (15,501)      (8.5) %    176,123
                                    =============== =========== ===========   ========== ===========



Current
 liabilities:
    Current maturities of long-
     term debt                     $         8,346         594       7,752    1,305.1  %      8,110
    Accounts payable                        16,613      15,192       1,421        9.4  %     22,852
    Accrued expenses                        10,669      11,962      (1,293)     (10.8) %      9,556
    Accrued restructuring costs              5,486       5,458          28        0.5  %      5,850
    Income taxes payable                     1,023           0       1,023      100.0  %      1,544
                                    --------------- ----------- -----------   ---------- -----------
        Total current
          liabilities                       42,137      33,206       8,931       26.9  %     47,912

Long-term debt, less current
 maturities                                 46,584      50,569      (3,985)      (7.9) %     42,440
                                    --------------- ----------- -----------   ---------- -----------

        Total liabilities                   88,721      83,775       4,946        5.9  %     90,352

Shareholders' equity                        77,818      98,265     (20,447)     (20.8) %     85,771
                                    --------------- ----------- -----------   ---------- -----------

        Total liabilities and
          shareholders' equity     $       166,539     182,040     (15,501)      (8.5) %    176,123
                                    =============== =========== ===========   ========== ===========

Shares outstanding                          11,559      11,550           9        0.1  %     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 SIX MONTHS ENDED OCTOBER 30, 2005 AND OCTOBER 31, 2004
                                    UNAUDITED
                             (Amounts in Thousands)

                                                                     SIX MONTHS ENDED
                                                                 ------------------------
                                                                         Amounts
                                                                 ------------------------
                                                                 October 30,   October 31,
                                                                    2005          2004
                                                                 -----------  -----------
                                                                            
Cash flows from operating activities:
   Net loss                                                     $    (8,093)      (5,245)
   Adjustments to reconcile net loss to net cash
      provided by operating activities:
         Depreciation                                                 9,836        6,900
         Amortization of other assets                                    51           70
         Stock-based compensation                                       104          104
         Goodwill impairment                                              0        5,126
         Deferred income taxes                                       (4,455)        (696)
         Restructuring expense                                        6,238        1,154
         Changes in assets and liabilities:
            Accounts receivable                                       1,905        4,129
            Inventories                                               7,050          517
            Other current assets                                        845       (1,466)
            Other assets                                                149          153
            Accounts payable                                         (5,623)       1,228
            Accrued expenses                                          1,113       (1,066)
            Accrued restructuring                                    (3,510)        (440)
            Income taxes payable                                       (521)      (1,850)
                                                                 -----------  -----------
               Net cash provided by operating activities              5,089        8,618
                                                                 -----------  -----------

Cash flows from investing activities:
   Capital expenditures                                              (4,875)      (5,556)
   Proceeds from the sale of buildings and equipment                  3,950            0
                                                                 -----------  -----------
               Net cash used in investing activities                   (925)      (5,556)
                                                                 -----------  -----------

Cash flows from financing activities:
   Payments on vendor-financed capital expenditures                    (799)      (1,273)
   Proceeds from issuance of long-term debt                           4,380          133
   Proceeds from common stock issued                                     31           15
                                                                 -----------  -----------
               Net cash provided by (used in) financing
                activities                                            3,612       (1,125)
                                                                 -----------  -----------

Increase in cash and cash equivalents                                 7,776        1,937

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

Cash and cash equivalents at end of period                      $    12,883       16,505
                                                                 ===========  ===========



See accompanying notes to consolidated financial statements.

                                      I-3



                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                    UNAUDITED

                    (Dollars in thousands, except share data)



                                                                                                   
                                                               Capital                                  Accumulated
                                      Common Stock           Contributed                                   Other          Total
                               -----------------------------  in Excess      Unearned      Retained     Comprehensive  Shareholders'
                                   Shares        Amount      of Par Value  Compensation    Earnings        Income         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                                                                                  (8,093)                       (8,093)
  Gain on cash flow hedge                                                                                       5              5
  Stock-based compensation                                                      104                                          104
  Common stock issued in connection
     with stock option plans         7,950           1             30                                                         31
- ---------------------------------------------------------------------------------------------------------------------------------
Balance,  October 30, 2005      11,558,709    $    580         39,994           (35)        37,274              5       $ 77,818
=================================================================================================================================



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 notes 10 and 13 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  six months  ended  October  30,  2005 and  October 31, 2004
represent 26 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 October 30, 2005
and October 31, 2004.



                                                                                    
(dollars in thousands, except per share data)                   October 30, 2005          October 31, 2004
- --------------------------------------------------------------------------------------------------------------
Net loss, as reported                                           $      (4,152)            $     (4,193)

Add:  Total stock-based employee compensation expense
included in net income, net of tax                                         33                       32

Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                               (136)                    (155)

- --------------------------------------------------------------------------------------------------------------
Pro forma net loss                                              $      (4,255)            $     (4,316)
- --------------------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                             $       (0.36)            $      (0.36)
Basic - pro forma                                                       (0.37)                   (0.37)
Diluted - as reported                                                   (0.36)                   (0.36)
Diluted - pro forma                                                     (0.37)                   (0.37)
- --------------------------------------------------------------------------------------------------------------



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 six months  ended  October  30,  2005 and
October 31, 2004.

                                      I-5


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




                                                                                    
(dollars in thousands, except per share data)                   October 31, 2005          October 31, 2004
- --------------------------------------------------------------------------------------------------------------
Net loss, as reported                                           $      (8,093)            $     (5,245)

Add:  Total stock-based employee compensation expense
included in net income, net of tax                                         66                       67

Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                               (243)                    (277)

- --------------------------------------------------------------------------------------------------------------
Pro forma net loss                                              $      (8,270)            $     (5,455)
- --------------------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                             $       (0.70)            $      (0.45)
Basic - pro forma                                                       (0.72)                   (0.47)
Diluted - as reported                                                   (0.70)                   (0.45)
Diluted - pro forma                                                     (0.72)                   (0.47)
- --------------------------------------------------------------------------------------------------------------

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

3.  Accounts Receivable

     A summary of accounts receivable follows:

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

(dollars in thousands)                                          October 30, 2005          May 1, 2005
- --------------------------------------------------------------------------------------------------------------

Customers                                                       $      28,726             $     30,803
Allowance for doubtful accounts                                        (1,124)                  (1,142)
Reserve for returns and allowances                                       (683)                    (837)
- --------------------------------------------------------------------------------------------------------------
                                                                $      26,919             $     28,824
- --------------------------------------------------------------------------------------------------------------


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

                                                                                 Six months ended
- --------------------------------------------------------------------------------------------------------------

(dollars in thousands)                                          October 30, 2005          October 31, 2004
- --------------------------------------------------------------------------------------------------------------

Beginning balance                                               $      (1,142)            $     (1,442)
Adjustment of bad debt expense                                             12                      282
Net write-offs                                                              6                       41
- --------------------------------------------------------------------------------------------------------------
Ending balance                                                  $      (1,124)            $     (1,119)
- --------------------------------------------------------------------------------------------------------------

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


                                      I-6





                                                                                    
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)                                          October 30, 2005          May 1, 2005
- --------------------------------------------------------------------------------------------------------------

Raw materials                                                   $      18,210             $     23,204
Work-in-process                                                         2,458                    3,000
Finished goods                                                         22,781                   24,295
- --------------------------------------------------------------------------------------------------------------
                                                                $      43,449             $     50,499
- --------------------------------------------------------------------------------------------------------------

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

5.  Accounts Payable

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

     A summary of accounts payable follows:

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

(dollars in thousands)                                          October 30, 2005          May 1, 2005
- --------------------------------------------------------------------------------------------------------------

Accounts payable-trade                                          $      14,064             $     19,688
Accounts payable-capital expenditures                                   2,549                    3,164
- --------------------------------------------------------------------------------------------------------------
                                                                $      16,613             $     22,852
- --------------------------------------------------------------------------------------------------------------

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

6.  Accrued Expenses

     A summary of accrued expenses follows:

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

(dollars in thousands)                                          October 30, 2005          May 1, 2005
- --------------------------------------------------------------------------------------------------------------

Compensation, commissions and related benefits                  $       5,254             $      5,483
Interest                                                                  448                      448
Accrued rebates                                                         2,470                    1,444
Other                                                                   2,497                    2,181
- --------------------------------------------------------------------------------------------------------------
                                                                $      10,669             $      9,556
- --------------------------------------------------------------------------------------------------------------

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


                                      I-7





                                                                                    
7.  Long-Term Debt

     A summary of long-term debt follows:

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

(dollars in thousands)                                          October 30, 2005           May 1, 2005
- --------------------------------------------------------------------------------------------------------------

Unsecured senior term notes                                     $      49,975             $     49,975
Real estate loan                                                        4,340                        0
Canadian government loan                                                  615                      575
- --------------------------------------------------------------------------------------------------------------
                                                                       54,930                   50,550
Less current maturities                                                (8,346)                  (8,110)
- --------------------------------------------------------------------------------------------------------------
                                                                $      46,584             $     42,440
- --------------------------------------------------------------------------------------------------------------



     The  company's  unsecured  senior term notes have a fixed  interest rate of
7.76%  (payable  semi-annually  in March and  September) and are payable over an
average  remaining term of four years  beginning  March 2006 through March 2010.
The company's  Canadian  government loan is non-interest  bearing with its final
payment due during the company's third quarter of fiscal 2006.

     In October  2005,  the  company  entered  into an  agreement  with its bank
(Wachovia) to provide for a term loan in the amount of $4.3 million secured by a
lien on the Company's  headquarters  office located in High Point, NC. This term
loan bears  interest at the  one-month  London  Interbank  Offered  Rate plus an
adjustable  margin based on the company's  debt/EBITDA  ratio, as defined in the
agreement and is payable in varying monthly installments through October 2010.

     In  August  of  2005,  the  company  amended  its  agreement  with its bank
(Wachovia) to provide for a revolving loan commitment of $8.0 million, including
letters of credit up to $5.5 million. Borrowings under the credit facility bears
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 October 30,
2005, there were $2.6 million in outstanding letters of credit and no borrowings
outstanding under the agreement. The amended agreement also requires the company
to maintain  collected deposit balances of $7.5 million with its bank (Wachovia)
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  unsecured  senior
term notes,  and maintain certain other financial  covenants,  as defined in the
agreement. The amended credit facility expires on August 31, 2006.

     On December 7, 2005, the company  entered into a Seventh  Amendment to this
credit  agreement.  This  amendment  requires the company to maintain  collected
deposit  balances of at least $3.0 million  after March 15, 2006.  Additionally,
this  amendment  reduces the minimum  EBITDA  covenant  for the third and fourth
quarters of fiscal 2006.

     The company's loan agreements require that the company maintain  compliance
with  certain  financial  covenants.  At October  30,  2005,  the company was in
compliance with these financial covenants.

     The principal  payment  requirements of long-term debt during the next five
fiscal years are: 2006 - $8,346,000; 2007 - $7,742,000; 2008 - $20,051,000; 2009
- - $7,764,000; and 2010 - $11,027,000.

                                      I-8



8. Interest Rate Hedging

     In connection with the company's real estate loan with its bank (Wachovia),
the company was required to have an  agreement  to hedge the interest  rate risk
exposure on the real estate loan. The Company entered into a $2,170,000 notional
principal  interest rate swap,  which  represents 50% of the principal amount of
the real estate loan, that  effectively  converted the floating rate LIBOR based
payments to fixed  payments at 4.99% plus the spread  calculated  under the real
estate loan agreement. This agreement expires October 2010.

     The  company  accounts  for the  interest  rate swap as a cash  flow  hedge
whereby the fair value of this  contract  is  reflected  in other  assets in the
accompanying consolidated balance sheets with the offset recorded as accumulated
other comprehensive  income. The fair value of the interest rate swap at October
30, 2005 was $5,000, as determined by quoted market prices.



                                                                                    
9. Cash Flow Information

     Payments for interest and income taxes follow:

                                                                               Six months ended
- --------------------------------------------------------------------------------------------------------------

(dollars in thousands)                                          October 30, 2005          October 31, 2004
- --------------------------------------------------------------------------------------------------------------

Interest                                                        $       1,954             $      1,989
Income taxes                                                              515                      831
==============================================================================================================

     The non-cash portion of capital expenditures  representing vendor financing
totaled  $1,699,000  and $5,000 for the six months  ended  October  30, 2005 and
October 31, 2004, respectively.

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

10. Restructuring and Related Charges

     A summary of accrued restructuring costs follows:

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

(dollars in thousands)                                          October 30, 2005          May 1, 2005
- --------------------------------------------------------------------------------------------------------------

September 2005 Upholstery Fabrics                               $         510             $          0
August 2005 Upholstery Fabrics                                            433                        0
April 2005 Upholstery Fabrics                                           1,323                    1,944
October 2004 Upholstery Fabrics                                           145                      309
Fiscal 2003 Culp Decorative Fabrics                                     3,070                    3,587
Fiscal 2001 Culp Decorative Fabrics                                         5                       10
- --------------------------------------------------------------------------------------------------------------
                                                                $       5,486             $      5,850
- --------------------------------------------------------------------------------------------------------------



                                      I-9



September  2005 Upholstery Fabrics

     On September 27, 2005 the company's board of directors approved a strategic
alliance with Synthetics Finishing,  a division of TSG Incorporated,  to provide
finishing  services  to the  company for its  domestically  produced  decorative
upholstery  fabrics and  collaborate  with the  company on research  and product
development activities.  As a result, the company will close its finishing plant
in Burlington,  NC, thereby  reducing the number of associates by  approximately
100 people. This transition is expected to be completed in February 2006.

     During the second quarter of fiscal 2006, total  restructuring  and related
charges incurred were $613,000 of which $510,000 related to termination benefits
and $103,000 related to accelerated depreciation.  Of the total charge, $510,000
was recorded in restructuring expense and $103,000 was recorded in cost of sales
in the 2006 Consolidated Statements of Loss.

     The balance of  $510,000  in accrued  restructuring  costs  represents  the
employee termination benefits incurred.  The company expects these restructuring
activities  to result in  additional  charges of  approximately  $147,000 in the
third  quarter of fiscal 2006.  The $147,000 in charges  consist of  accelerated
depreciation.

August 2005 Upholstery Fabrics

     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 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.  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 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.

     During the second quarter of fiscal 2006, total  restructuring  and related
charges  incurred were $4.1 million of which $1.8 million related to write-downs
of a building and equipment, $1.2 million of accelerated depreciation related to
plant and  equipment,  $683,000  related to termination  benefits,  $331,000 for
inventory mark downs, $44,000 related to the dismantling, moving, and relocation
of  equipment,  and $14,000  related to lease  termination  costs.  Of the total
charge, $2.5 million was recorded in restructuring  expense and $1.6 million was
recorded in cost of sales in the 2006 Consolidated Statements of Loss.



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

                                          Employee                Lease
                                         Termination          Termination and
                                          Benefits            Other Exit Costs         Total
- ------------------------------------------------------------------------------------------------
Accrual established in fiscal 2006       $      570                    14                584
Paid in fiscal 2006                            (151)                    0               (151)
- ------------------------------------------------------------------------------------------------
Balance, October 30, 2005                $      419                    14                433
- ------------------------------------------------------------------------------------------------


     As of October 30, 2005, there were no assets classified as held for sale.

                                      I-10



April 2005 Upholstery Fabrics

     During  the second  quarter of fiscal  2006,  total  restructuring  charges
incurred  were  $807,000  of  which  approximately  $347,000  related  to  lease
termination costs, $299,000 related to termination benefits, $148,000 related to
the  dismantling,  moving,  and relocation of equipment,  and $13,000 related to
write-downs  of  equipment.  The $807,000  charge was recorded in  restructuring
expense in the 2006 Consolidated Statements of Loss.

     During the first six months of fiscal  2006,  the total  restructuring  and
related charges incurred were $4.4 million of which  approximately  $3.5 million
related  to  accelerated  depreciation  associated  with  plant  and  equipment,
$395,000  related  to  lease   termination   costs,   $310,000  related  to  the
dismantling,   moving,   and  relocation  of  equipment,   $158,000  related  to
termination  benefits,  and $59,000 related to write-downs of equipment.  Of the
total charge,  $921,000 was recorded in restructuring expense;  $495,000 related
to  accelerated  depreciation  was  recorded in cost of sales;  and $3.0 million
related to  accelerated  deprecation  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
   Additions in fiscal 2006                      0                    369                369
   Adjustments in fiscal 2006                  158                      0                158
   Paid in fiscal 2006                      (1,112)                   (36)            (1,148)
- ------------------------------------------------------------------------------------------------
   Balance, October 30, 2005             $     943                    380              1,323
- ------------------------------------------------------------------------------------------------



     As of October 30, 2005,  assets  classified  as held for sale  consisted of
machinery  and  equipment  with a value of  $197,500  and are  included in other
assets.

October 2004 Upholstery Fabrics

     During  the second  quarter of fiscal  2006,  the total  restructuring  and
related charges  incurred were $638,000 of which $346,000 related to write-downs
of  equipment,  $204,000  related to  dismantling,  moving,  and  relocation  of
equipment,  and $88,000  related to termination  benefits.  Of the total charge,
$570,000 charge was recorded in  restructuring  expense and $68,000 was recorded
in cost of sales in the 2006 Consolidated Statements of Loss.

     During the first six months of fiscal  2006,  the total  restructuring  and
related charges incurred were $2.4 million of which  approximately  $1.2 million
related to the dismantling,  moving,  and relocation of equipment,  $1.1 million
related  to  write-downs  of  equipment,  and  $88,000  related  to  termination
benefits. Of the total charge, $2.3 million charge was recorded in restructuring
expense  and  $68,000 in cost of sales in the 2006  Consolidated  Statements  of
Loss.

                                      I-11



     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                      45                      0                 45
Paid in fiscal 2006                           (209)                     0               (209)
- ------------------------------------------------------------------------------------------------
Balance, October 30, 2005                $     145                      0                145
- ------------------------------------------------------------------------------------------------


     As of October 30, 2005, there were no assets classified as held for sale.

Fiscal 2003 Culp Decorative Fabrics Restructuring

     During  the  second  quarter of fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
approximately  $53,000 to reflect  current  estimates  of  employee  termination
benefits  and lease  termination  costs.  During  the first six months of fiscal
2006, as a result of  management's  continual  evaluation  of the  restructuring
accrual,  the reserve was decreased by approximately  $99,000 to reflect current
estimates of employee termination benefits and lease termination costs.

     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                     (66)                   (33)               (99)
Paid in fiscal 2006                            (22)                  (396)              (418)
- ------------------------------------------------------------------------------------------------
Balance, October 30, 2005                $     112                  2,958              3,070
- ------------------------------------------------------------------------------------------------


     As of October 30, 2005, there were no assets classified as held for sale.

Fiscal 2001 Culp Decorative Fabrics Restructuring

     During  the  second  quarter of fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was increased by
approximately $59,000 to reflect current estimates of future health care claims.
During  the  first  six  months of  fiscal  2006,  as a result  of  management's
continual evaluation of the restructuring  accrual, the reserve was increased by
approximately $79,000 to reflect current estimates of future health care claims.

                                      I-12



     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                      79                      0                 79
Paid in fiscal 2006                            (84)                     0                (84)
- ------------------------------------------------------------------------------------------------
Balance, October 30, 2005                $       5                      0                  5
- ------------------------------------------------------------------------------------------------

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


     As of October 30, 2005, there were no assets classified as held for sale.

11.  Net Loss per Share

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



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

(amounts in thousands)                                      October 30, 2005         October 31, 2004
- --------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, basic                    11,559                   11,549
Effect of dilutive stock options                                          0                        0
- --------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted                  11,559                   11,549


     Options to purchase  506,125 shares and 409,750 shares of common stock were
not included in the  computation  of diluted loss per share for the three months
ended October 30, 2005 and October 31, 2004  respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

     Options to  purchase  48,209 and  172,956  shares of common  stock were not
included in the  computation  of diluted net loss per share for the three months
ended  October 30, 2005 and October 31, 2004,  respectively  because the company
incurred a net loss for the period.



                                                                                        
                                                                        Six months ended
- --------------------------------------------------------------------------------------------------------

(amounts in thousands)                                      October 30, 2005         October 31, 2004
- --------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, basic                    11,555                   11,548
Effect of dilutive stock options                                          0                        0
- --------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted                  11,555                   11,548


     Options to purchase  510,750 shares and 423,438 shares of common stock were
not  included in the  computation  of diluted  loss per share for the six months
ended October 30, 2005 and October 31, 2004, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

                                      I-13



       Options to purchase 42,171 shares and 176,621 shares of common stock were
not included in the computation of diluted net loss per share for the six months
ended  October 30, 2005 and October 31, 2004  respectively,  because the company
incurred a net loss for the period.

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

12. Segment Information

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

     Financial information for the company's operating segments follow:



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

(dollars in thousands)                          October 30, 2005          October 31, 2004
- -----------------------------------------------------------------------------------------------
Net sales:
     Mattress Fabrics                              $    23,990               $    26,886
     Upholstery Fabrics                                 43,016                    48,520
- -----------------------------------------------------------------------------------------------
                                                   $    67,006               $    75,406
- -----------------------------------------------------------------------------------------------
Gross profit:
     Mattress Fabrics                              $     3,302               $     4,461
     Upholstery Fabrics                                  4,000                     6,230
     Restructuring related charges                      (1,751) (1)               (1,124) (3)
- -----------------------------------------------------------------------------------------------
                                                   $     5,551               $     9,567
- -----------------------------------------------------------------------------------------------
Operating income (loss):
     Mattress Fabrics                              $     1,666               $     2,676
     Upholstery Fabrics                                    (69)                      216
     Unallocated corporate expenses                       (821)                   (1,039)
     Goodwill impairment                                     0                    (5,126) (5)
     Restructuring and related charges                  (6,163) (2)               (2,416) (4)
- -----------------------------------------------------------------------------------------------
                                                   $    (5,387)              $    (5,689)
- -----------------------------------------------------------------------------------------------


(1)  The $1.8 million represents  restructuring  related charges of $1.3 million
     of accelerated  depreciation  associated  with the closing of the company's
     facility in Shelby,  NC and consolidating the chenille yarn operations into
     the Lincolnton, NC facility, $331,000 for inventory markdowns, $104,000 for
     accelerated  depreciation  associated  with the  closing  of the  company's
     finishing  facility located in Burlington,  NC, and $65,000 for termination
     benefit expenses. These charges are included in the cost of sales line item
     in  the  Consolidated  Statements  of  Net  Loss  and  are  related  to the
     Upholstery Fabrics segment.

(2)  The $6.2  million  represents  restructuring  and  related  charges of $2.1
     million for  write-downs  of  buildings  and  equipment,  $1.6  million for
     accrued  termination  benefits,  $1.3 million of  accelerated  depreciation
     associated  with the closing of the  company's  facility in Shelby,  NC and
     consolidating  the  chenille  yarn  operations  into  the  Lincolnton,   NC
     facility,  $395,000  for  asset  movement  costs,  $331,000  for  inventory
     markdowns,   $328,000  for  lease  termination   costs,  and  $104,000  for
     accelerated  depreciation  associated  with the  closing  of the  company's
     finishing  facility  located in Burlington,  NC. Of the total charge,  $4.4
     million was  recorded in  restructuring  expense line item and $1.8 million
     was included in the cost of sales line item in the Consolidated  Statements
     of Net Loss. These charges are primarily related to the Upholstery  Fabrics
     segment.

                                      I-14



(3)  The $1.1 million represents  restructuring  related charges of $910,000 and
     $215,000 for inventory  markdowns and accelerated  depreciation  associated
     with  the  closing  of  the   company's   facility  in  Pageland,   SC  and
     consolidating those operations into the Graham, NC facility.  These charges
     are included in the cost of sales line item in the Consolidated  Statements
     of Net Loss and are related to the Upholstery Fabrics segment.

(4)  The $2.4  million  represents  restructuring  and  related  charges of $1.0
     million for accrued termination benefits, $910,000 for inventory markdowns,
     $278,000 for  write-downs  of  buildings  and  equipment,  and $215,000 for
     accelerated  depreciation  associated  with the  closing  of the  company's
     facility  in  Pageland,  SC and  consolidating  those  operations  into the
     Graham, NC facility.  Of the total charge, $1.3 million was recorded in the
     restructuring  expense  line item and $1.1 million was included in the cost
     of sales  line  item in the  Consolidated  Statements  of Net  Loss.  These
     charges relate to the Upholstery Fabrics segment.

(5)  The $5.1 million  represents a goodwill  impairment  charge  related to the
     Culp Decorative Fabrics division within the Upholstery Fabrics segment.



                                                                       
                                                              Six months ended
- -----------------------------------------------------------------------------------------------

(dollars in thousands)                          October 30, 2005          October 31, 2004
- -----------------------------------------------------------------------------------------------
Net sales:
     Mattress Fabrics                              $    46,905               $    52,839
     Upholstery Fabrics                                 82,443                    90,416
- -----------------------------------------------------------------------------------------------
                                                   $   129,348               $   143,255
- -----------------------------------------------------------------------------------------------
Gross profit:
     Mattress Fabrics                              $     6,397               $     9,255
     Upholstery Fabrics                                  7,957                    10,186
     Restructuring related charges                      (2,246) (6)               (1,199) (8)
- -----------------------------------------------------------------------------------------------
                                                   $    12,108               $    18,242
- -----------------------------------------------------------------------------------------------
Operating income (loss):
     Mattress Fabrics                              $     3,024               $     5,575
     Upholstery Fabrics                                   (448)                   (2,403)
     Unallocated corporate expenses                     (1,582)                   (1,849)
     Goodwill impairment                                     0                    (5,126) (5)
     Restructuring and related charges                 (11,506) (7)               (2,353) (9)
- -----------------------------------------------------------------------------------------------
                                                   $   (10,512)              $    (6,156)
- -----------------------------------------------------------------------------------------------


(6)  The $2.3 million represents  restructuring  related charges of $1.3 million
     of accelerated  depreciation  associated  with the closing of the company's
     facility in Shelby,  NC and consolidating the chenille yarn operations into
     the  Lincolnton,  NC facility,  $495,000 for  accelerated  depreciation  on
     equipment  associated  with the  consolidation  of the  Burlington,  NC and
     Anderson, SC manufacturing facilities within the CVP division, $331,000 for
     inventory markdowns,  $104,000 for accelerated depreciation associated with
     the closing of the company's finishing facility located in Burlington,  NC,
     and $65,000 for termination benefit expenses. These charges are included in
     the cost of sales line item of the Consolidated  Statements of Net Loss and
     are related to the Upholstery Fabrics segment.

(7)  The $11.5  million  represents  restructuring  and related  charges of $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  within  the CVP  division,  $2.9  million  for  write-downs  of
     buildings  and  equipment,  $1.6  million for asset  movement  costs,  $1.5
     million for termination benefits, $1.3 million for accelerated depreciation
     associated  with the closing of the  company's  facility in Shelby,  NC and
     consolidating  the  Chenille  yarn  operations  into  the  Lincolnton,   NC
     facility,  $378,000 for lease  termination  costs,  $331,000 for  inventory
     markdowns,  $104,000  for  accelerated  depreciation  associated  with  the
     closing of the company's  finishing facility located in Burlington,  NC. Of
     the total charge,  $6.2 million was recorded in the  restructuring  expense
     line  item,  $3.0  million  was  included  in  the  selling,  general,  and
     administrative  expenses  line item,  and $2.3  million was included in the
     cost of sales line item of the  Consolidated  Statements of Net Loss. These
     charges primarily related to the Upholstery Fabrics segment.

                                      I-15



(8)  The $1.2 million represents  restructuring  related charges of $910,000 and
     $215,000 for inventory  markdowns and accelerated  depreciation  associated
     with  the  closing  of  the   company's   facility  in  Pageland,   SC  and
     consolidating  those operations into the Graham,  NC facility,  and $75,000
     for equipment  dismantling charges related to the closing of the Lumberton,
     NC manufacturing facility.  These charges are included in the cost of sales
     line item of the Consolidated Statements of Net Loss and are related to the
     Upholstery Fabrics segment.

(9)  The $2.4 million  represents  restructuring and related charges of $910,000
     for  inventory  markdowns,   $876,000  for  accrued  termination  benefits,
     $278,000  for   write-downs  of  buildings  and  equipment,   $215,000  for
     accelerated  depreciation  associated  with the  closing  of the  company's
     facility  in  Pageland,  SC and  consolidating  those  operations  into the
     Graham, NC facility,  and $75,000 for equipment dismantling charges related
     to the closing of the Lumberton,  NC manufacturing  facility.  Of the total
     charge,  $1.2 million was recorded in the  restructuring  expense line item
     and  $1.2  million  was  recorded  in the cost of  sales  line  item of the
     Consolidated  Statements  of Net Loss.  These  charges  are  related to the
     Upholstery Fabrics segment.

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



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

(dollars in thousands)                          October 30, 2005             May 1, 2005
- -----------------------------------------------------------------------------------------------
   Segment assets:
     Mattress Fabrics
          Current assets                           $    21,869               $    24,951
          Property, plant and equipment (10)            27,020                    26,658
- -----------------------------------------------------------------------------------------------
              Total mattress fabrics assets             48,889                    51,609
- -----------------------------------------------------------------------------------------------
     Upholstery Fabrics
- -----------------------------------------------------------------------------------------------
          Current assets                                48,499                    54,372
          Property, plant and equipment (11)            27,124                    39,273
- -----------------------------------------------------------------------------------------------
              Total upholstery fabrics assets           75,623                    93,645
- -----------------------------------------------------------------------------------------------
      Total segment assets                             124,512                   145,254

Non-segment assets:
      Cash and cash equivalents                         12,883                     5,107
      Deferred income taxes                             21,595                    17,140
      Other current assets                               1,846                     2,691
      Property, plant & equipment                           68                       101
      Goodwill                                           4,114                     4,114
      Other assets                                       1,521                     1,716
- -----------------------------------------------------------------------------------------------
          Total assets                             $   166,539               $   176,123
- -----------------------------------------------------------------------------------------------

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


                                      I-16





                                                                       
                                                            Three months ended
- -----------------------------------------------------------------------------------------------
(dollars in thousands)                          October 30, 2005          October 31, 2004
- -----------------------------------------------------------------------------------------------
Capital expenditures:
     Mattress Fabrics                              $       546               $       300
     Upholstery Fabrics                                    833                       240
     Unallocated corporate                                   0                       468
- -----------------------------------------------------------------------------------------------
                                                   $     1,379               $     1,008
- -----------------------------------------------------------------------------------------------
Depreciation expense:
     Mattress Fabrics                              $       893               $       915
     Upholstery Fabrics                                  1,417                     2,408
- -----------------------------------------------------------------------------------------------
     Total segment depreciation expense                  2,310                     3,323
     Accelerated depreciation                            1,355                       215
- -----------------------------------------------------------------------------------------------
                                                   $     3,665               $     3,538
- -----------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------
                                                             Six months ended

(dollars in thousands)                          October 30, 2005          October 31, 2004
- -----------------------------------------------------------------------------------------------
Capital expenditures:
     Mattress Fabrics                              $     3,416               $       730
     Upholstery Fabrics                                  2,007                       477
     Unallocated corporate                                   0                     4,343 (12)
- -----------------------------------------------------------------------------------------------
                                                   $     5,423               $     5,550
- -----------------------------------------------------------------------------------------------
Depreciation expense:
     Mattress Fabrics                              $     1,749               $     1,831
     Upholstery Fabrics                                  3,216                     4,854
- -----------------------------------------------------------------------------------------------
     Total segment depreciation expense                  4,965                     6,685
     Accelerated depreciation                            4,871                       215
- -----------------------------------------------------------------------------------------------
                                                   $     9,836               $     6,900
- -----------------------------------------------------------------------------------------------


(10) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $13.4  million  and $12.2  million at October 30, 2005 and May 1,
     2005, respectively.

(11) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $22.4  million  and $36.2  million at October 30, 2005 and May 1,
     2005,  respectively.  Included in this U.S. property,  plant, and equipment
     are various other  corporate  allocations  totaling $4.1 million at October
     30,  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.

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

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

13. Goodwill Impairment

     Due to the continued  pressure on demand in the upholstery fabrics segment,
operating profits and cash flows were lower than expected for the second quarter
and year to date for fiscal 2005. As a result,  management  determined  that the
goodwill  associated  with the  segment  should  be  tested  for  impairment  in
accordance with the provisions of FAS 142, Goodwill and Other Intangible Assets.
An independent  business valuation  specialist was engaged to assist the company
in the determination of the fair market value of the upholstery fabrics segment.

                                      I-17



The  fair  value  as  determined  using  several  different  methods,  including
comparable companies,  comparable transactions and discounted cash flow analysis
was less than the carrying value.  Accordingly,  the company recorded a goodwill
impairment  charge of $5.1 million ($3.2 million net of taxes of $1.9  million),
or  $0.28  per  share  diluted,  related  to the  goodwill  associated  with the
upholstery fabrics segment.  After the goodwill impairment charge, the company's
remaining goodwill of $4.1 million relates to the mattress fabrics segment.

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

14. Subsequent Events


     In November 2005,  the company  entered into an agreement with the Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital expenditures at the company's Rayonese facility
located in Quebec, Canada. The loan is non-interest bearing and is payable in 48
equal monthly installments commencing December 1, 2009.

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

15. 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.


     In March  2005,  the FASB  issued  Interpretation  No.47,  "Accounting  for
Conditional Asset Retirement  Obligations,"  (FIN 47). FIN 47 clarifies that the
term   "conditional    asset   retirement    obligation"   as   used   in   SFAS
No.143,"Accounting  for  Asset  Retirement   Obligations,"  refers  to  a  legal
obligation to perform an asset retirement  activity in which the timing and (or)
method of settlement  are  conditional  on a future event that may or may not be
within the control of an entity.  FIN 47 is  effective  no later than the end of
fiscal  years ending after  December  15,  2005,  and will be effective  for the
company on April 30, 2006.  The company does not expect there to be any material
effect  on its  consolidated  financial  statements  upon  adoption  of the  new
standard.

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


                                      I-18


           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

This report and the exhibits  attached  hereto  contain  statements  that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,  including the Private  Securities  Litigation Reform Act of 1995 (Section
27A of the Securities Act of 1933 and Section 27A of the Securities and Exchange
Act of 1934). Such statements are inherently subject to risks and uncertainties.
Further, forward looking statements are intended to speak only as of the date on
which they are made.  Forward-looking  statements  are  statements  that include
projections, expectations or beliefs about future events or results or otherwise
are not statements of historical  fact. Such statements are often but not always
characterized  by  qualifying  words such as  "expect,"  "believe,"  "estimate,"
"plan" and "project" and their  derivatives,  and include but are not limited to
statements about  expectations  for the company's future  operations or success,
sales,  gross profit margins,  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-19



ITEM 2.

           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  year-to-date  period for fiscal 2006 and 2005 included
26 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 and six months ended October 30, 2005 and October 31, 2004.

                                      I-20


                                   CULP, INC.
       SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT/DIVISION
        FOR THE THREE MONTHS ENDED OCTOBER 30, 2005 AND OCTOBER 31, 2004


                             (Amounts in thousands)




                                                                       
                                                   THREE MONTHS ENDED (UNAUDITED)
                                       --------------------------------------------------------
                                              Amounts                    Percent of Total Sales
                                       ---------------------             ----------------------
                                       October 30,  October31, % Over   October 30, October 31,
Net Sales by Segment                      2005        2004     (Under)     2005       2004
- -------------------------------------  ----------   --------   --------  ---------  --------

Mattress Fabrics                      $   23,990     26,886     (10.8)%     35.8 %    35.7 %
Upholstery Fabrics                        43,016     48,520     (11.3)%     64.2 %    64.3 %
                                       ----------   --------   --------  ---------  --------

     Net Sales                        $   67,006     75,406     (11.1)%    100.0 %   100.0 %
                                       ==========   ========   ========  =========  ========


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

Mattress Fabrics                      $    3,302      4,461     (26.0)%     13.8 %    16.6 %
Upholstery Fabrics                         4,000      6,230     (35.8)%      9.3 %    12.8 %
                                       ----------   --------   --------  ---------  --------
     Subtotal                              7,302     10,691     (31.7)%     10.9 %    14.2 %

Restructuring related charges             (1,751)(1) (1,124)(2) (55.8)%     (2.6)%    (1.5)%
                                       ----------   --------   --------  ---------  --------

     Gross Profit                     $    5,551      9,567     (42.0)%     8.3 %    12.7 %
                                       ==========   ========   ========  =========  ========



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

Mattress Fabrics                      $    1,636      1,784      (8.3)%      6.8 %     6.6 %
Upholstery Fabrics                         4,069      6,016     (32.4)%      9.5 %    12.4 %
Unallocated Corporate expenses               821      1,038     (20.9)%      1.2 %     1.4 %
                                       ----------   --------   --------  ---------  --------

    Selling, General and
     Administrative expenses          $    6,526      8,838     (26.2)%      9.7 %    11.7 %
                                       ==========   ========   =======   =========  ========


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

Mattress Fabrics                      $    1,666      2,676     (37.7)%      6.9 %    10.0 %
Upholstery Fabrics                           (69)       216    (131.9)%     (0.2)%     0.4 %
Unallocated corporate expenses              (821)    (1,039)     21.0 %     (1.2)%    (1.4)%
                                       ----------   --------   --------  ---------  --------
        Subtotal                             776      1,853     (58.1)%      1.2 %     2.5 %

Goodwill impairment                            0     (5,126)(3)(100.0)%      0.0 %    (6.8)%
Restructuring and related charges         (6,163)(1) (2,416)(2)(155.1)%     (9.2)%    (3.2)%
                                       ----------   --------   --------  ---------  --------

     Operating loss                   $   (5,387)    (5,689)      5.3 %     (8.0)%    (7.5)%
                                       ==========   ========   ========  =========  ========


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

Mattress Fabrics                      $      893        915      (2.4)%
Upholstery Fabrics                         1,417      2,408     (41.2)%
                                       ----------   --------   --------
        Subtotal                           2,310      3,323     (30.5)%
Accelerated Depreciation                   1,355        215     530.2 %
                                       ----------   --------   --------
Total Depreciation                    $    3,665      3,538       3.6 %
                                       ==========   ========   ========


(1)  The $1.8 million represents  restructuring  related charges of $1.3 million
     of accelerated  depreciation  associated  with the closing of the company's
     facility in Shelby,  NC and consolidating the chenille yarn operations into
     the Lincolnton, NC facility, $331,000 for inventory markdowns, $104,000 for
     accelerated  depreciation  associated  with the  closing  of the  company's
     finishing  facility located in Burlington,  NC, and $65,000 for termination
     benefit  expenses.  The $6.2 million  represents  restructuring and related
     charges of $2.1 million for  write-downs of buildings and  equipment,  $1.6
     million for  accrued  termination  benefits,  $1.3  million of  accelerated
     depreciation  associated  with the  closing of the  company's  facility  in
     Shelby,  NC  and  consolidating  the  chenille  yarn  operations  into  the
     Lincolnton,  NC facility,  $395,000 for asset movement costs,  $331,000 for
     inventory markdowns, $328,000 for lease termination costs, and $104,000 for
     accelerated  depreciation  associated  with the  closing  of the  company's
     finishing facility located in Burlington, NC.
(2)  The $1.1 million represents  restructuring  related charges of $910,000 and
     $215,000 for inventory  markdowns and  accelerated  deprecation  associated
     with  the  closing  of  the   company's   facility  in  Pageland,   SC  and
     consolidating  those  operations  into the Graham,  NC  facility.  The $2.4
     million  represents  restructuring  and related charges of $1.0 million for
     accrued termination  benefits,  $910,000 for inventory markdowns,  $278,000
     for  write-downs of buildings and equipment,  and $215,000 for  accelerated
     depreciation  associated  with the  closing of the  company's  facility  in
     Pageland,  SC and  consolidating  those  operations  into  the  Graham,  NC
     facility.
(3)  The $5.1 million  represents a goodwill  impairment  charge  related to the
     Culp Decorative Fabrics division within the upholstery fabrics segment.

                                      I-21




                                                                   
                                   CULP, INC.
       SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT/DIVISION
         FOR THE SIX MONTHS ENDED OCTOBER 30, 2005 AND OCTOBER 31, 2004


                             (Amounts in thousands)


                                               SIX MONTHS ENDED (UNAUDITED)
                               ----------------------------------------------------------
                                      Amounts                      Percent of Total Sales
                               ---------------------               ----------------------
                               October 30,  October31,  % Over     October 30,  October 31,
Net Sales by Segment              2005        2004      (Under)       2005         2004
- -----------------------------------------   --------   ---------   ---------    --------

Mattress Fabrics                $ 46,905     52,839      (11.2)%      36.3 %      36.9 %
Upholstery Fabrics                82,443     90,416       (8.8)%      63.7 %      63.1 %
                                 --------   --------   ---------   ---------    --------

     Net Sales                  $129,348    143,255       (9.7)%     100.0 %     100.0 %
                                 ========   ========   =========   =========    ========


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

Mattress Fabrics                $  6,397      9,255      (30.9)%      13.6 %     17.5 %
Upholstery Fabrics                 7,957     10,186      (21.9)%       9.7 %     11.3 %
                                 --------   --------   ---------   ---------   --------
     Subtotal                     14,354     19,441      (26.2)%      11.1 %     13.6 %

Restructuring related charges     (2,246)(1) (1,199)(4)  (87.3)%      (1.7)%     (0.8)%
                                 --------   --------   ---------   ---------   --------

     Gross Profit               $ 12,108     18,242      (33.6)%       9.4 %     12.7 %
                                 ========   ========   =========   =========   ========


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

Mattress Fabrics                $  3,373      3,679       (8.3)%       7.2 %      7.0 %
Upholstery Fabrics                 8,404     12,589      (33.2)%      10.2 %     13.9 %
Unallocated Corporate expenses     1,583      1,850      (14.4)%       1.2 %      1.3 %
                                 --------   --------   --------    ---------   --------
     Subtotal                     13,360     18,118      (26.3)%      10.3 %     12.6 %

Restructuring related charges      3,022 (2)      0      100.0 %       2.3 %      0.0 %
                                 --------   --------   ---------   ---------   --------

    Selling, General and
     Administrative expenses    $ 16,382     18,118       (9.6)%      12.7 %     12.6 %
                                 ========   ========   ========    =========   ========


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

Mattress Fabrics                $  3,024      5,575      (45.8)%       6.4 %     10.6 %
Upholstery Fabrics                  (448)    (2,403)      81.4 %      (0.5)%     (2.7)%
Unallocated corporate expenses    (1,582)    (1,849)      14.4 %      (1.2)%     (1.3)%
                                 --------   --------   ---------   ---------   --------
        Subtotal                     994      1,323      (24.9)%       0.8 %      0.9 %

Goodwill impairment                    0     (5,126)(5) (100.0)%       0.0 %     (3.6)%
Restructuring and related
 charges                         (11,506)(3) (2,353)(4) (389.0)%      (8.9)%     (1.6)%
                                 --------   --------   ---------   ---------   --------

     Operating loss             $(10,512)    (6,156)     (70.8)%      (8.1)%     (4.3)%
                                 ========   ========   =========   =========   ========


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

Mattress Fabrics                $  1,749      1,831       (4.5)%
Upholstery Fabrics                 3,216      4,854      (33.7)%
                                 --------   --------   ---------
     Subtotal                      4,965      6,685      (25.7)%
Accelerated Depreciation           4,871        215    2,165.6 %
                                 --------   --------   ---------
Total Depreciation              $  9,836      6,900       42.6 %
                                 ========   ========   =========




(1)  The $2.3 million represents  restructuring  related charges of $1.3 million
     of accelerated  depreciation  associated  with the closing of the company's
     facility in Shelby,  NC and consolidating the chenille yarn operations into
     the  Lincolnton,  NC facility,  $495,000 for  accelerated  depreciation  on
     equipment  associated  with the  consolidation  of the  Burlington,  NC and
     Anderson, SC manufacturing facilities within the CVP division, $331,000 for
     inventory markdowns,  $104,000 for accelerated depreciation associated with
     the closing of the company's finishing facility located in Burlington,  NC,
     and $65,000 for termination benefit expenses.

(2)  The $3.0 million represents  accelerated  depreciation  associated with the
     design and distribution centers sold in June of 2005.

(3)  The $11.5  million  represents  restructuring  and related  charges of $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  within  the CVP  division,  $2.9  million  for  write-downs  of
     buildings  and  equipment,  $1.6  million for asset  movement  costs,  $1.5
     million for termination benefits, $1.3 million for accelerated depreciation
     associated  with the closing of the  company's  facility in Shelby,  NC and
     consolidating  the  chenille  yarn  operations  into  the  Lincolnton,   NC
     facility,  $378,000 for lease  termination  costs,  $331,000 for  inventory
     markdowns,  $104,000  for  accelerated  depreciation  associated  with  the
     closing of the company's finishing facility located in Burlington, NC.

(4)  The $1.2 million represents  restructuring  related charges of $910,000 and
     $215,000 for inventory  markdowns and accelerated  depreciation  associated
     with  the  closing  of  the   company's   facility  in  Pageland,   SC  and
     consolidating  those operations into the Graham,  NC facility,  $75,000 for
     equipment  dismantling charges related to the closing of the Lumberton,  NC
     manufacturing  facility.  The $2.4  million  represents  restructuring  and
     related charges of $910,000 for inventory  markdowns,  $876,000 for accrued
     termination benefits,  $278,000 for write-downs of buildings and equipment,
     $215,000 for  accelerated  depreciation  associated with the closing of the
     company's facility in Pageland,  SC and consolidating those operations into
     the Graham,  NC facility,  and $75,000 for  equipment  dismantling  charges
     related to the closing of the Lumberton, NC manufacturing facility.

(5)  The $5.1 million  represents a goodwill  impairment  charge  related to the
     Culp Decorative Fabrics division within the upholstery fabrics segment.

                                      I-22



Three and Six Months ended  October 30, 2005  compared with Three and Six Months
ended October 31, 2004

For the  second  quarter  of fiscal  2006,  net sales  decreased  11.1% to $67.0
million  compared to $75.4  million for the second  quarter of fiscal 2005.  The
company reported a net loss of $4.2 million,  or $0.36 per share diluted, in the
second quarter of fiscal 2006, which included  restructuring and related pre-tax
charges of $6.2 million.  The company  reported a net loss of $4.2  million,  or
$0.36 per share diluted,  in the second  quarter of fiscal 2005,  which included
restructuring  and related  pre-tax  charges of $2.4 million and $5.1 million in
goodwill impairment.

The  financial  results for the second  quarter  were  affected by a shortage of
polyurethane  foam  used  in  furniture  and  bedding  and  surcharges  for  raw
materials,  both of which are related to disruptions from the hurricane activity
on the Gulf Coast.  In  response,  the  company  implemented  surcharges  to its
customers in both operating segments in October 2005. However,  these surcharges
did not offset the increased costs.  These factors are expected to continue over
the next quarter but to a diminishing extent.

For the first six  months of fiscal  2006,  net sales  decreased  9.7% to $129.3
million  compared to $143.3 million for the first six months of fiscal 2005. The
company reported a net loss of $8.1 million, or $0.70 per share diluted, for the
first six  months of fiscal  2006,  which  included  restructuring  and  related
pre-tax  charges  of $11.5  million.  The  company  reported  a net loss of $5.2
million,  or $0.45 per share  diluted,  for the same  period  last  year,  which
included  restructuring  and related  pre-tax  charges of $2.4  million and $5.1
million in goodwill impairment.

Restructuring and Related Charges

During the second  quarter  of fiscal  2006,  total  restructuring  and  related
charges incurred were $6.2 million,  of which approximately $2.1 million related
to write-downs of buildings and equipment,  $1.6 million for accrued termination
benefits,  $1.3  million  for  accelerated   depreciation  associated  with  the
company's  yarn  facility in Shelby,  NC, and  consolidating  the chenille  yarn
operations into the Lincolnton, NC, facility, $395,000 for dismantling,  moving,
and  relocation of equipment,  $331,000 for  inventory  markdowns,  $328,000 for
lease termination  costs, and $104,000 for accelerated  depreciation  associated
with the closing of the company's finishing facility located in Burlington,  NC.
Of the total charge, $4.4 million was recorded in the restructuring expense line
item and $1.8  million  was  recorded in the cost of sales line item in the 2006
Consolidated  Statements of Loss. For the first six months of fiscal 2006, total
restructuring  and  related  charges  incurred  were  $11.5  million,  of  which
approximately $3.5 million related to accelerated  depreciation  associated with
the design and distribution  centers sold in June 2005, and equipment associated
with  the  consolidation  of  the  Burlington,  NC,  and  Anderson,  SC,  velvet
manufacturing  facilities,   $2.9  million  for  write-downs  of  buildings  and
equipment,  $1.6 million for dismantling,  moving,  and relocation of equipment,
$1.5 million for termination benefits,  $1.3 million for accelerated deprecation
associated  with the  closing  of the  company's  facility  in  Shelby,  NC, and
consolidating  the chenille yarn operations into the Lincolnton,  NC,  facility,
$378,000 for lease  termination  costs,  $331,000 for inventory  markdowns,  and
$104,000  for  accelerated  depreciation  associated  with  the  closing  of the
company's  finishing  facility  located in Burlington,  NC. Of the total charge,
$6.2 million was recorded in the  restructuring  expense line item, $3.0 million
in the selling,  general, and administrative expense line item, and $2.3 million
in the cost of sales  line  item in the 2006  Consolidated  Statements  of Loss.
These charges relate to the Upholstery Fabrics segment.

                                      I-23



Mattress Fabrics Segment

Net Sales -- Mattress  fabric sales  (known as mattress  ticking) for the second
quarter  of fiscal  2006  decreased  10.8% to $24.0  million  compared  to $26.9
million  for the second  quarter of fiscal  2005.  Mattress  ticking  yards sold
during the second  quarter of fiscal  2006 were 11.1  million  compared  to 11.3
million yards in the second quarter of last year, a decline of 2.3%.The  average
selling price was $2.16 per yard for the second quarter of fiscal 2006, compared
to $2.35 per yard in the second  quarter  of fiscal  2005,  a decrease  of 8.1%,
primarily  related to prices for the damask  product  line.  This pricing  trend
reflects the ongoing shift mattress  manufacturers  are making to less expensive
common border  ticking,  which is the fabric that goes on the side of mattresses
and box springs.  Sales in this segment were also affected by the  industry-wide
shortage of polyurethane foam used by mattress manufacturers.  For the first six
months, net sales decreased 11.2% to $46.9 million compared to $52.8 million for
the first six months of fiscal  2005.  For the first six months of fiscal  2006,
the average  selling  price for mattress  fabrics was $2.22 per yard compared to
$2.37 per yard in the same period last year.

Operating  income -- For the second quarter of fiscal 2006, the mattress fabrics
segment  reported  operating  income  of $1.7  million,  or  6.9% of net  sales,
compared  to $2.7  million,  or 10.0% of net sales,  for the  second  quarter of
fiscal  2005.  Operating  income  in this  segment  was  affected  by a  customs
assessment  totaling  $375,000,  which reduced  operating  margin for the second
quarter by approximately 160 basis points.  Additionally,  these results reflect
higher  raw  material  prices  that were not  offset by the  company's  customer
surcharges,  and manufacturing  variances related to the start-up of the capital
project.  Operating  income  for the  first six  months of fiscal  2006 was $3.0
million,  or 6.4% of net sales,  compared with operating income of $5.6 million,
or 10.6% of net sales,  for the first six months of fiscal 2005.  These  results
were  primarily  affected by soft  consumer  demand  industry-wide  in the first
quarter  of 2006,  costs  related  to  manufacturing  variances  related  to the
start-up  of  the  company's  capital  project,  lower  average  selling  prices
principally  related to the damask product line, higher raw material prices that
were not offset by the company's customer  surcharges,  and a customs assessment
totaling $375,000.

The $7.0 million capital project (announced in October 2004), which was designed
to improve the company's  globally  competitive  cost structure,  achieved final
implementation during the second quarter.  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 began to ramp up significantly during the second quarter. These actions
resulted in higher operational income margins in second quarter 2006 as compared
to the first quarter of fiscal 2006, despite the pressure from mattress industry
foam shortage and customs assessments.

Segment assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of October 30, 2005, accounts receivable and
inventory  totaled $21.9 million  compared to $25.0 million at May 1, 2005. Also
as of October 30, 2005,  property,  plant and  equipment  totaled  $27.0 million
compared to $26.7  million at May 1, 2005.  Included  in  property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $13.4  million  and $12.2
million at October 30, 2005 and May 1, 2005, respectively.

Upholstery Fabrics Segment

Net Sales --  Upholstery  fabric  sales for the second  quarter  of fiscal  2006
decreased  11.3% to $43.0  million  compared  with  $48.5  million in the second
quarter of fiscal 2005.  Upholstery  fabric yards sold during the second quarter
of fiscal 2006 were 10.4 million  compared to 11.5 million in the second quarter
of fiscal 2005, a decline of 9.5%. The average  selling price was $4.13 per yard
for the second quarter of fiscal 2006 compared with $4.23 for the second quarter
of  fiscal  2005,  a  decrease  of 2.6%.  Sales of  upholstery  fabrics  reflect
continued  soft demand  industry-wide  for U.S.  produced  fabrics and  consumer
preference for leather and suede furniture and other imported fabrics, including
cut and sewn  kits.  However,  the lower  sales of U.S.  produced  fabrics  were
partially offset by sales of Culp's offshore produced  fabrics.  The shortage of
polyurethane  foam used by furniture  manufacturers  also affected sales for the
quarter.  For the first six months,  net sales  decreased  8.8% to $82.4 million
compared  with $90.4  million for the first six months of fiscal  2006.  For the
first six  months of fiscal  2006,  the  average  selling  price for  upholstery
fabrics  was $4.22 per yard  compared  to $4.25 per yard in the same period last
year.

                                      I-24



Operating  income (loss) - Operating  loss for the second quarter of fiscal 2006
was $69,000 or 0.2% of net sales compared with  operating  income of $216,000 or
0.4% of net sales for the second quarter of fiscal 2005.  These results  reflect
higher  raw  material  prices  that were not  offset by the  company's  customer
surcharges.  Operating loss for the first six months of fiscal 2006 was $448,000
or 0.5% of net sales,  compared with an operating loss of $2.4 million,  or 2.7%
of net  sales,  for the first six months of fiscal  2005.  This  improvement  is
primarily due to the company's  aggressive actions to substantially  reduce U.S.
manufacturing costs and capacity and selling,  general, and administrative costs
for the first six months of fiscal 2006. During the second quarter,  the company
consolidated  two velvet  manufacturing  operations,  consolidated  the finished
goods distribution and design centers,  closed two yarn manufacturing plants and
announced a strategic  alliance to outsource its  decorative  fabrics  finishing
services.  Additionally,  the company combined its sales,  design,  and customer
service activities for Culp Decorative Fabrics and Culp Velvets/Prints,  the two
divisions  within the upholstery  fabrics  segment,  resulting in a more unified
approach to service its  customers.  With the changes  that have been made since
the  beginning of fiscal 2006,  the company has reduced  selling,  general,  and
administrative  expenses  for the  upholstery  fabrics  segment by 33.2% for the
first six  months of fiscal  2006  compared  with the first six months of fiscal
2005.

Non-U.S.  Produced Sales - Sales of upholstery fabrics produced outside the U.S.
manufacturing operations, including fabrics produced at our China facility, were
up 79.4% in the second  quarter of fiscal 2006 over the second quarter of fiscal
2005 and  accounted  for  approximately  29% of  upholstery  fabric sales in the
second quarter of 2006. Fabric produced offshore accounted for approximately 14%
of upholstery  fabric sales for the second quarter of fiscal 2005. For the first
six months of fiscal 2006,  these sales increased  approximately  94.0% over the
first  six  months  of  fiscal  2005  and  accounted  for  approximately  29% of
upholstery fabric sales.  Fabric produced  offshore  accounted for approximately
14% of  upholstery  fabric  sales for the first six months 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.  On September 27, 2005, the company's  board of directors
approved a  strategic  alliance  with  Synthetics  Finishing,  a division of TSG
Incorporated,  to provide finishing services to the company for its domestically
produced  decorative  upholstery  fabrics  and  collaborate  with the company on
research and product development activities. As a result, the company will close
its finishing plant in Burlington, NC, thereby reducing the number of associates
by  approximately  100 people.  Once this  outsourcing  initiative for finishing
services is complete,  which is expected by February 2006, the company will have
three U.S. manufacturing  facilities operating in the upholstery fabrics segment
- - one for velvet  fabrics,  one for  decorative  fabrics,  and one for specialty
yarns. As a result of these consolidations and earlier restructuring activities,
the book value of the  company's  U.S based  upholstery  fabric  fixed assets is
projected to be about $15 million by the end of the third quarter of fiscal 2006
compared with approximately $52 million at the end of fiscal 2004.

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 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.  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.

                                      I-25



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 company's  Lincolnton,  NC,
facility.  During the second quarter,  the company outsourced the open-end yarns
previously  produced at the Shelby, NC, facility.  As a result, the company will
have one specialty yarn  manufacturing  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   restructuring   activities  to  result  in  charges  of
approximately  $147,000 in the third  quarter of fiscal  2006.  The  $147,000 in
charges consist of accelerated depreciation.

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 become necessary.

Segment assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of October 30, 2005, accounts receivable and
inventory  totaled $48.5 million compared to $54.4 million at May 1, 2005. As of
October 30, 2005, property,  plant, and equipment totaled $27.1 million compared
to $39.3 million at May 1, 2005. Included in property,  plant, and equipment are
assets  located in the U.S.  totaling $22.4 million and $36.2 million at October
30,  2005,  and May 1, 2005,  respectively.  Included in  property,  plant,  and
equipment  are various  other  corporate  allocations  totaling  $4.1 million at
October 30,  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 Expenses

Selling,  General and  Administrative  Expenses -- SG&A expenses of $6.5 million
for the second quarter of fiscal 2006 decreased  approximately $2.3 million,  or
26.2%,  from $8.8 million in the second quarter of fiscal 2005. This decrease is
primarily  due to the  significant  cost  reductions  as part  of the  company's
restructuring  initiatives in the upholstery  fabrics segment.  SG&A expenses of
$16.4  million for the first six months of fiscal 2006  decreased  approximately
$1.7 million,  or 9.6%,  from $18.2 million the first six months of fiscal 2005.
Included  in the $16.4  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  $13.4 million for the first six months of
fiscal  2006 from the $18.2  million in the first six months of fiscal  2005 was
primarily  due to the  significant  cost  reductions  as part  of the  company's
restructuring initiatives in the upholstery fabrics segment.

Interest Expense (Income) -- Interest expense for the second quarter of 2006 was
$942,000  compared to $937,000 for the second  quarter of fiscal 2005.  Interest
income was  $19,000 for the second  quarter of 2006  compared to $29,000 for the
first quarter of fiscal 2005,  reflecting  lower  invested  balances  during the
quarter.

Income Taxes -- The  effective  tax rate (taxes as a  percentage  of loss before
income  taxes) for the second  quarter of fiscal  2006 was 36.4%  compared  with
38.1% for the second quarter of fiscal 2005.

                                      I-26



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  October  30,  2005,
increased  to $12.9  million  from $5.1  million  as of May 1,  2005,  primarily
reflecting  cash flow from operations of $5.2 million and proceeds from the sale
of buildings and equipment as part of the company's restructuring  activities of
$4.0 million,  offset by capital  expenditures  and payments on vendor  financed
capital  expenditures  of $5.7  million,  and proceeds from the real estate loan
with its bank (Wachovia) of $4.3 million.

Working Capital -- Accounts receivable as of October 30, 2005, increased 1.2% in
comparison  to  October  31,  2004.  Days sales  outstanding  totaled 37 days at
October  30,  2005,  compared  with  32  days  compared  to  October  31,  2004.
Inventories  at October  30,  2005,  decreased  10.5%  from  October  31,  2004.
Inventory  turns for the second  quarter of fiscal  2006 were 5.0 versus 5.2 for
the second  quarter of fiscal 2005.  Operating  working  capital  (comprised  of
accounts  receivable and  inventories,  less trade  accounts  payable) was $53.8
million at October 30, 2005, down from $59.9 million at October 31, 2004.

Financing  Arrangements  -- The  company's  long-term  debt of $54.9  million is
comprised of unsecured senior term notes of $50.0 million,  a term loan with its
bank  (Wachovia)  of $4.3  million  that is secured  by a lien on the  company's
headquarters  office  located in High Point,  NC, and an unsecured loan with the
Canadian government of $615,000.  The company's unsecured senior term notes have
a fixed  interest rate of 7.76% (payable  semi-annually  in March and September)
and are payable over an average  remaining  term of four years  beginning  March
2006 through March 2010. The company's Canadian  government loan is non-interest
bearing with its final payment due during the company's  third quarter of fiscal
2006.

In October 2005, the company  entered into an agreement with its bank (Wachovia)
to provide for a term loan in the amount of $4.3  million.  This term loan bears
interest at the  one-month  London  Interbank  Offered  Rate plus an  adjustable
margin based on the company's  debt/EBITDA  ratio,  as defined in the agreement,
and is payable in varying monthly installments through October 2010.

In August 2005, the company  amended its agreement  with its bank  (Wachovia) to
provide for a revolving loan  commitment of $8.0 million,  including  letters of
credit up to $5.5 million. Borrowings under the credit 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.  As of October 30,
2005, there were $2.6 million in outstanding letters of credit and no borrowings
outstanding under the agreement. The amended agreement also requires the company
to maintain  collected deposit balances of $7.5 million with its bank (Wachovia)
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  unsecured  senior
term notes and maintain  certain other  financial  covenants,  as defined in the
agreement. The amended credit facility expires on August 31, 2006.

On December 7, 2005, the company entered into a Seventh Amendment to this credit
agreement.  This amendment  requires the company to maintain  collected  deposit
balances of at least $3.0  million  after  March 15,  2006.  Additionally,  this
amendment  reduces the minimum EBITDA covenant for the third and fourth quarters
of fiscal 2006.

In November  2005,  the company  entered  into an  agreement  with the  Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital expenditures at the company's Rayonese facility
located in Quebec, Canada. The loan is non-interest bearing and is payable in 48
monthly and equal installments commencing December 1, 2009.

The  company  was in  compliance  with  all  financial  covenants  in  its  loan
agreements as of October 30, 2005.

                                      I-27



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                $   124      $     -     $     -     $      -    $      -    $         -     $   124
  Accounts    payable-
  capital expenditures           549        1,000       1,000            -           -              -       2,549
  Operating leases (1)         1,966        3,172       1,790          421         122             16       7,487
  Long-term debt               8,346        7,742      20,051        7,764      11,027              -      54,930
  -------------------------------------------------------------------------------------------------------------------
  Total                      $10,985      $11,914     $22,841     $  8,185    $ 11,149    $        16     $65,090
  -------------------------------------------------------------------------------------------------------------------



Note: Payment Obligations by Fiscal Year Ending April

(1)  Includes  accrued   restructuring   expenses  for  the  company's  inactive
     Chattanooga  manufacturing  facility of $434 in 2006,  and $869 in 2007 and
     2008 and other leases of $78,  $139,  and $26 for fiscal years 2006,  2007,
     and 2008, respectively.

Capital Expenditures -- Capital spending for the first six months of fiscal 2006
was $5.4 million, including $1.7 million that is the non-cash portion of capital
expenditures representing vendor financing. The company's revised capital budget
for fiscal 2006 is $6.3 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 six
months of fiscal 2006 was $9.8  million,  of which  approximately  $4.9  million
related to  accelerated  depreciation  of buildings and  equipment.  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.  The
company estimates  depreciation for fiscal year 2006 to be $14.8 million,  which
includes $5.0 million in accelerated depreciation.

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.  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  improve  its
liquidity,  including  ongoing  efforts  to  reduce  inventories  and  operating
expenses.  However,  the company's cash position could 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.

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 October 30, 2005, accounts receivable from furniture manufacturers totaled
approximately $18.4 million, and from bedding  manufacturers  approximately $8.5
million. Additionally, as of October 30, 2005, the aggregate accounts receivable
balance of the  company's ten largest  customers  was $8.4 million,  or 31.2% of
trade accounts receivable.

                                      I-28



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 six
months 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.

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 October 30,  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
six months 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)."

                                      I-29



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.

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 become necessary.

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
10 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 October  30,  2005,  the
company's net deferred tax assets total  $21,595,000,  an increase of $4,455,000
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 six months
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.

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.

                                      I-30



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.

In March 2005, the FASB issued Interpretation No.47, "Accounting for Conditional
Asset  Retirement  Obligations,"  (FIN  47).  FIN 47  clarifies  that  the  term
"conditional asset retirement  obligation" as used in SFAS No. 143,  "Accounting
for Asset  Retirement  Obligation,"  refers to a legal  obligation to perform an
asset retirement  activity in which the timing and (or) method of settlement are
conditional  on a future  event that may or may not be within the control of the
entity.  FIN 47 is  effective no later that the end of fiscal years ending after
December 15, 2005,  and will be effective for the company on April 30, 2006. The
company  does not expect  there to be any  material  effect on the  consolidated
financial statements upon adoption of the new standard.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum derivatives,  and utility/energy costs, increased during the first six
months 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-31



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
and real  estate term loan.  As of October  30, 2005 there were $4.3  million in
borrowings  outstanding  under  the real  estate  term  loan  and no  borrowings
outstanding  under the  company's  revolving  credit  agreement.  The  company's
unsecured senior term notes have a fixed interest rate of 7.76% and the Canadian
government loan is non-interest bearing. Additionally,  approximately 91% of the
company's  long-term debt is at a fixed rate.  Thus, any  foreseeable  change in
interest rates would not be expected to have a material effect on the company.

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 October 30, 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 October 30, 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 October 30,
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-32



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

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

The Annual Meeting of Shareholders of the Company was held in High Point,  North
Carolina  on  September  27,  2005.  Of the  11,551,509  shares of common  stock
outstanding on the record date of July 28, 2005,  10,834,024 shares were present
in person or by proxy.

At the Annual Meeting, shareholders voted on:

o    The election of three directors:  Jean L.P. Brunel,  Kenneth R.Larson,  and
     Franklin N. Saxon,

o    Ratification of the  appointment of KPMG LLP as the independent  registered
     public accounting firm of the company for the current fiscal year

A.   PROPOSAL FOR ELECTION OF DIRECTORS:

     Jean L.P. Brunel                       Kenneth R. Larson
     ----------------                       -----------------

     For               10,673,305           For     10,676,345
     Abstain              160,719           Abstain    157,679

     Franklin N. Saxon
     -----------------

     For               10,657,740
     Abstain              176,284


B.   PROPOSAL  TO  RATIFY  THE  ELECTION  OF  KPMG  LLP AS  THE  INDEPENDENT
     REGISTERED PUBLIC ACCOUNTING FIRM OF THE COMPANY FOR FISCAL YEAR 2006

     For               10,776,604
     Against               53,602
     Abstain                3,818

Item 5. Other Information

On December 7, 2005, the company entered into a Seventh Amendment to Amended and
Restated Credit Agreement, which amends the credit agreement between the company
and its bank  (Wachovia).  The principal  terms of the Seventh  Amendment are to
require  the  company to maintain  collected  deposit  balances of at least $3.0
million after March 15, 2006.  Additionally,  this amendment reduces the minimum
EBITDA covenant for the third and fourth quarters of fiscal 2006. A copy of this
amendment was filed as Exhibit 10(c) of this report.

                                      II-1



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 dated as of October  25,  2005 among Culp,  Inc.  and
          Wachovia Bank  National  Association,  as Agent and as Bank,  filed as
          Exhibit  10(a) to the  company's  Current  Report  on Form  8-K  dated
          October 25, 2005, and incorporated herein by reference.

10(c)     Seventh  Amendment  to Amended and  Restated  Credit  Agreement  dated
          December  7,  2005  among  Culp,  Inc.  and  Wachovia  Bank,  National
          Association, as Agent and as Bank.

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-2



                                   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:    December 9, 2005       By:  /s/   Franklin N. Saxon
                                           -----------------
                                           Franklin N. Saxon
                                           President
                                           (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-3



                        SEVENTH AMENDMENT TO AMENDED AND
                            RESTATED CREDIT AGREEMENT

               THIS SEVENTH  AMENDMENT TO AMENDED AND RESTATED CREDIT  AGREEMENT
("Seventh  Amendment")  is  made as of the 7th  day of  December,  2005,  by and
between CULP, INC., a North Carolina  corporation  (together with its successors
and permitted assigns,  the "Borrower") and WACHOVIA BANK, NATIONAL  ASSOCIATION
(formerly, Wachovia Bank, N.A.), a national banking association, as Agent and as
a Bank (together with its endorsees, successors and assigns, the "Bank").

                                   BACKGROUND
                                   ----------

               The  Borrower  and the Bank  entered into an Amended and Restated
Credit Agreement, dated as of August 23, 2002, as amended by Second Amendment to
Amended and Restated Credit Agreement (the "Second Amendment"), dated as of June
3, 2003, by Third Amendment to Amended and Restated Credit Agreement (the "Third
Amendment"),  dated as of August 23,  2004,  by Fourth  Amendment to Amended and
Restated Credit Agreement ("Fourth Amendment"), dated as of December 7, 2004, by
Fifth Amendment to Amended and Restated  Credit  Agreement  ("Fifth  Amendment")
dated as of February  18, 2005 and by a Sixth  Amendment to Amended and Restated
Credit  Agreement  ("Sixth  Amendment"),  dated as of August 30,  2005 (it being
acknowledged  by the parties hereto that the proposed First Amendment to Amended
and Restated Credit  Agreement,  which had been under  discussion in March 2003,
was never executed by the parties and is of no force or effect;  otherwise, such
agreement,  as  amended  by  the  Second  Amendment,  Third  Amendment,   Fourth
Amendment,  Fifth  Amendment  and  Sixth  Amendment,  and as it  may be  further
amended, restated,  supplemented and/or modified, shall be referred to herein as
the "Credit Agreement"). Terms used herein and not herein defined shall have the
meanings given to them in the Credit Agreement.

               The  Borrower  has now  requested  additional  amendments  to the
provisions  of the Credit  Agreement,  which the Bank is willing to  accommodate
subject  to the  terms,  provisions  and  conditions  set forth in this  Seventh
Amendment.

               NOW,  THEREFORE,  in consideration of the premises and other good
and  valuable  consideration,  the receipt and  sufficiency  of which are hereby
acknowledged, the Borrower and the Bank hereby agree as follows:

               1. Amendments to Credit Agreement. The Credit Agreement is hereby
amended as follows:

               (a) Section 5.26 of the Credit  Agreement  is hereby  amended and
          restated in its entirety to read as follows:

               "Section 5.26 Liquidity  Requirement.  The Borrower will maintain
          with the Bank until the  Principal  Payment  Date,  collected  deposit
          balances of not less than $7,500,000  (none of which has been borrowed
          hereunder),  and after the Principal  Payment Date,  collected deposit
          balances of not less than $3,000,000  (none of which has been borrowed
          hereunder).  As used herein,  "Principal Payment Date" means that date
          when annual principal payments under or with respect to the Borrower's
          Series A Senior  Note and/or  Series B Senior Note issued  pursuant to
          those certain Note Purchase Agreements,  dated March 4, 1998, executed
          by Borrower, are first paid by Borrower.




               (b) Section 5.27 of the Credit  Agreement  is hereby  amended and
restated in its entirety to read as follows:

               "Section 5.27.  Minimum EBITDA.  EBITDA, for the following Fiscal
          Quarters  of Fiscal  Year 2006  shall  equal or exceed  the  following
          amounts:


                    Third Fiscal Quarter                 $ 7,344,000
                    Fourth Fiscal Quarter                $10,000,000"

               2.   Further   Assurances.   The   Borrower   will  execute  such
confirmatory instruments,  if any, with respect to the Credit Agreement and this
Seventh Amendment as the Bank may reasonably request.

               3.  Ratification by Borrower.  The Borrower ratifies and confirms
all of its representations,  warranties,  covenants, liabilities and obligations
under the  Credit  Agreement  (except  as  expressly  modified  by this  Seventh
Amendment)  and agrees that:  (i) except as  expressly  modified by this Seventh
Amendment,  the Credit  Agreement  continues  in full force and effect as if set
forth  specifically  herein;  and (ii)  the  Borrower  has no  right of  setoff,
counterclaim  or  defense  to  payment  of  its  obligations  under  the  Credit
Agreement. The Borrower and the Bank agree that this Seventh Amendment shall not
be construed as an agreement to extinguish the Borrower's  obligations under the
Credit  Agreement  or the Notes and shall not  constitute  a novation  as to the
obligations  of the Borrower under the Credit  Agreement or the Notes.  The Bank
hereby  expressly  reserves  all rights and  remedies  it may have  against  all
parties who may be or may hereafter become  secondarily liable for the repayment
of the obligations under the Credit Agreement or the Notes.

               4. Amendments.  This Seventh Amendment may not itself be amended,
changed,  modified,  altered,  or terminated  without in each instance the prior
written  consent of the Bank.  This  Seventh  Amendment  shall be  construed  in
accordance with and governed by the laws of the State of North Carolina.

               5.  Counterparts.  This Seventh  Amendment may be executed in any
number of counterparts,  each of which shall be deemed to be an original and all
of which, taken together, shall constitute one and the same agreement.

               6. Bank's Expenses. In accordance with Section 9.03 of the Credit
Agreement,  Borrower  hereby  acknowledges  and  agrees  to pay  all  reasonable
out-of-pocket  expenses  incurred by the Bank in connection with the preparation
of this Seventh Amendment,  including without limitation  reasonable  attorneys'
fees.

                            [Signature Page Follows]

                                      -2-



               IN WITNESS WHEREOF, this Seventh Amendment has been duly executed
under seal by Borrower and Bank as of the day and year first above written.


                                    BORROWER:


                                    CULP, INC.                            (SEAL)


                                    By:/s/ Kenneth R. Bowling
                                    Name: Kenneth R. Bowling
                                    Title: Vice President-Finance, Treasurer




                                    BANK:

                                    WACHOVIA BANK, NATIONAL ASSOCIATION,
                                    as Agent and as Bank                  (SEAL)


                                    By:/s/ Mathew M. Rankin
                                    Name: Mathew M. Rankin
                                    Title: Vice President

                                      -3-