- --------------------------------------------------------------------------------
                                  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 January 29, 2006

                           Commission File No. 0-12781

                                   CULP, INC.

             (Exact name of registrant as specified in its charter)

            NORTH CAROLINA                               56-1001967
  (State or other jurisdiction of           (I.R.S. Employer Identification No.)
incorporation or other organization)

1823 Eastchester 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 a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one);

Large accelerated filer    Accelerated filer X        Non-accelerated filer


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 January 29, 2006: 11,566,209
                                 Par Value: $.05
- --------------------------------------------------------------------------------




                               INDEX TO FORM 10-Q
                      For the period ended January 29, 2006

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

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

Consolidated Statements of  Loss--Three and Nine Months Ended
January 29, 2006 and January 30, 2005                                       I-1

Consolidated Balance Sheets--January 29, 2006, January 30, 2005 and
May 1, 2005                                                                 I-2

Consolidated Statements of Cash Flows--Nine Months Ended
January 29, 2006 and January 30, 2005                                       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-33
- --------------------------------

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

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

Item 6.  Exhibits                                                          II-1
- -----------------

Signatures                                                                 II-2







                                                            
Item 1: Financial Statements

                                   CULP, INC.
                         CONSOLIDATED STATEMENTS OF LOSS
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 29, 2006 AND JANUARY 30, 2005
                                    UNAUDITED
                (Amounts in Thousands, Except for Per Share Data)


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

                                      Amounts                      Percent of Net Sales
                             ------------------------            ------------------------
                             January 29,  January 30,  % Over    January 29,  January 30,
                                2006         2005      (Under)      2006         2005
                             -----------  ----------- ---------  -----------  -----------

Net sales                    $   61,035       69,060     (11.6)%      100.0 %      100.0 %
Cost of sales                    56,858       66,493     (14.5)%       93.2 %       96.3 %
                             -----------  ----------- ---------  -----------  -----------
    Gross profit                  4,177        2,567      62.7 %        6.8 %        3.7 %

Selling, general and
 administrative expenses          6,098        8,191     (25.6)%       10.0 %       11.9 %
Restructuring expense               343        1,135     (69.8)%        0.6 %        1.6 %
                             -----------  ----------- ---------  -----------  -----------
    Loss from operations         (2,264)      (6,759)     66.5 %       (3.7)%       (9.8)%

Interest expense                  1,063          912      16.6 %        1.7 %        1.3 %
Interest income                     (43)         (42)      2.4 %       (0.1)%       (0.1)%
Other expense                       135           49     175.5 %        0.2 %        0.1 %
                             -----------  ----------- ---------  -----------  -----------
    Loss before income taxes     (3,419)      (7,678)     55.5 %       (5.6)%      (11.1)%

Income taxes *                   (1,250)      (2,801)    (55.4)%       36.6 %       36.5 %
                             -----------  ----------- ---------  -----------  -----------
    Net loss                 $   (2,169)      (4,877)     55.5 %       (3.6)%       (7.1)%
                             ===========  =========== =========  -----------  -----------


Net loss per share, basic    $    (0.19)       (0.42)     54.8 %
Net loss per share, diluted  $    (0.19)       (0.42)     54.8 %
Average shares outstanding,
 basic                           11,562       11,550       0.1 %
Average shares outstanding,
 diluted                         11,562       11,550       0.1 %


                                                    NINE MONTHS ENDED
                             ------------------------------------------------------------

                                      Amounts                      Percent of Net Sales
                             ------------------------            ------------------------
                             January 29,  January 30,  % Over    January 29,  January 30,
                                2006         2005      (Under)      2006         2005
                             -----------  ----------- ---------  -----------  -----------

Net sales                    $  190,383      212,315     (10.3)%      100.0 %      100.0 %
Cost of sales                   174,098      191,506      (9.1)%       91.4 %       90.2 %
                             -----------  ----------- ---------  -----------  -----------
    Gross profit                 16,285       20,809     (21.7)%        8.6 %        9.8 %

Selling, general and
 administrative expenses         22,480       26,309     (14.6)%       11.8 %       12.4 %
Goodwill impairment                   0        5,126    (100.0)%        0.0 %        2.4 %
Restructuring expense             6,581        2,289     187.5 %        3.5 %        1.1 %
                             -----------  ----------- ---------  -----------  -----------
    Loss from operations        (12,776)     (12,915)      1.1 %       (6.7)%       (6.1)%

Interest expense                  2,955        2,789       6.0 %        1.6 %        1.3 %
Interest income                     (78)         (98)    (20.4)%       (0.0)%       (0.0)%
Other expense                       481          436      10.3 %        0.3 %        0.2 %
                             -----------  ----------- ---------  -----------  -----------
    Loss before income taxes    (16,134)     (16,042)      0.6 %       (8.5)%       (7.6)%

Income taxes *                   (5,873)      (5,920)     (0.8)%       36.4 %       36.9 %
                             -----------  ----------- ---------  -----------  -----------
    Net loss                 $  (10,261)     (10,122)     (1.4)%       (5.4)%       (4.8)%
                             ===========  =========== =========  -----------  -----------


Net loss per share, basic    $    (0.89)       (0.88)     (1.1)%
Net loss per share, diluted  $    (0.89)       (0.88)     (1.1)%
Average shares outstanding,
 basic                           11,557       11,549       0.1 %
Average shares outstanding,
 diluted                         11,557       11,549       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
                        JANUARY 29, 2006, JANUARY 30, 2005, AND MAY 1, 2005
                                             UNAUDITED
                                       (Amounts in Thousands)


                                             Amounts                    Increase
                                    ---------------------------        (Decrease)
                                       January 29,  January 30, ------------------------ * May 1,
                                          2006          2005      Dollars      Percent     2005
                                    --------------- ----------- -----------   ---------- -----------

Current assets:
    Cash and cash equivalents       $       12,870      13,020        (150)      (1.2) %      5,107
    Accounts receivable                     28,485      26,681       1,804        6.8  %     28,824
    Inventories                             42,099      46,649      (4,550)      (9.8) %     50,499
    Deferred income taxes                    7,054       4,910       2,144       43.7  %      7,054
    Other current assets                     1,649       1,088         561       51.6  %      2,691
                                    --------------- ----------- -----------   ---------- -----------
         Total current assets               92,157      92,348        (191)      (0.2) %     94,175

Property, plant and equipment, net          52,562      71,024     (18,462)     (26.0) %     66,032
Goodwill                                     4,114       4,114           0        0.0  %      4,114
Deferred income taxes                       15,731       7,115       8,616      121.1  %     10,086
Other assets                                 1,775       1,330         445       33.5  %      1,716
                                    --------------- ----------- -----------   ---------- -----------
         Total assets               $      166,339     175,931      (9,592)      (5.5) %    176,123
                                    =============== =========== ===========   ========== ===========



Current liabilities:
    Current maturities of long-
     term debt                      $        8,049         584       7,465    1,278.3  %      8,110
    Accounts payable                        20,669      15,580       5,089       32.7  %     22,852
    Accrued expenses                         9,751       9,568         183        1.9  %      9,556
    Accrued restructuring costs              4,299       5,093        (794)     (15.6) %      5,850
    Income taxes payable                       635       1,690      (1,055)     (62.4) %      1,544
                                    --------------- ----------- -----------   ---------- -----------
         Total current liabilities          43,403      32,515      10,888       33.5  %     47,912

Long-term debt, less current
 maturities                                 47,229      49,975      (2,746)      (5.5) %     42,440
                                    --------------- ----------- -----------   ---------- -----------
         Total liabilities                  90,632      82,490       8,142        9.9  %     90,352
Shareholders' equity                        75,707      93,441     (17,734)     (19.0) %     85,771
                                    --------------- ----------- -----------   ---------- -----------
         Total liabilities and
          shareholders'equity       $      166,339     175,931      (9,592)      (5.5) %    176,123
                                    =============== =========== ===========   ========== ===========
Shares outstanding                          11,566      11,550          16        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 NINE MONTHS ENDED JANUARY 29, 2006 AND JANUARY 30, 2005
                                    UNAUDITED
                             (Amounts in Thousands)

                                                               NINE MONTHS ENDED
                                                       ---------------------------------
                                                                   Amounts
                                                       ---------------------------------
                                                        January 29,        January 30,
                                                            2006              2005
                                                       ---------------   ---------------

Cash flows from operating activities:
     Net loss                                          $      (10,261)          (10,122)
     Adjustments to reconcile net loss to net cash
         provided by operating activities:
             Depreciation                                      12,275            14,505
             Amortization of other assets                          70               100
             Stock-based compensation                             139               157
             Goodwill impairment                                    0             5,126
             Deferred income taxes                             (5,645)           (6,907)
             Restructuring expense                              6,581             2,289
             Changes in assets and liabilities:
                Accounts receivable                               339             4,038
                Inventories                                     8,400             2,396
                Other current assets                            1,042               546
                Other assets                                     (129)              120
                Accounts payable                               (1,695)            1,659
                Accrued expenses                                  195            (3,460)
                Accrued restructuring                          (5,075)           (1,733)
                Income taxes payable                             (909)             (160)
                                                       ---------------   ---------------
                    Net cash provided
                      by operating activities                   5,327             8,554
                                                       ---------------   ---------------

Cash flows from investing activities:
     Capital expenditures                                      (5,428)           (8,216)
     Proceeds from the sale of buildings and equipment          3,950                 0
                                                       ---------------   ---------------
                    Net cash used in
                      investing activities                     (1,478)           (8,216)
                                                       ---------------   ---------------

Cash flows from financing activities:
     Payments on vendor-financed capital expenditures            (871)           (1,430)
     Payments on long-term debt                                  (292)             (471)
     Proceeds from issuance of long-term debt                   5,020                 0
     Proceeds from common stock issued                             57                15
                                                       ---------------   ---------------
                    Net cash provided by
                      (used in) financing activities            3,914            (1,886)
                                                       ---------------   ---------------

Increase (decrease) in cash and cash equivalents                7,763            (1,548)

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

Cash and cash equivalents at end of period             $       12,870            13,020
                                                       ===============   ===============



See accompanying notes to consolidated financial statements.

                                       I-3





                                                                                                 
                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                    UNAUDITED

                    (Amounts 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                                                                                 (10,261)                     (10,261)
  Gain on cash flow hedge                                                                                     1               1
  Stock-based compensation                                                      139                                         139
  Common stock issued in connection
     with stock option plans           15,450           1          56                                                        57
- ----------------------------------------------------------------------------------------------------------------------------------
Balance,  January 29, 2006         11,566,209   $     580      40,020             0         35,106            1        $ 75,707
==================================================================================================================================



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  nine  months  ended  January  29, 2006 and January 30, 2005
represent 39 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 January 29, 2006
and January 30, 2005.



                                                                            
(dollars in thousands, except per share data)               January 29, 2006    January 30, 2005
- -------------------------------------------------------------------------------------------------
Net loss, as reported                                         $  (2,169)           $  (4,877)

Add:  Total stock-based employee compensation expense
included in net loss, net of tax                                     22                   33

Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                         (112)                (117)

- -------------------------------------------------------------------------------------------------
Pro forma net loss                                            $  (2,259)          $   (4,961)
- -------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                           $   (0.19)          $    (0.42)
Basic - pro forma                                                 (0.20)               (0.43)
Diluted - as reported                                             (0.19)               (0.42)
Diluted - pro forma                                               (0.20)               (0.43)
- -------------------------------------------------------------------------------------------------



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 nine  months  ended  January  29, 2006 and
January 30, 2005.

                                      I-5





                                                                            
(dollars in thousands, except per share data)               January 29, 2006    January 30, 2005
- -------------------------------------------------------------------------------------------------
Net loss, as reported                                         $ (10,261)          $  (10,122)

Add:  Total stock-based employee compensation expense
included in net loss, net of tax                                     88                  100

Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of tax                                                         (355)                (394)

- -------------------------------------------------------------------------------------------------
Pro forma net loss                                            $ (10,528)          $  (10,416)
- -------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                           $   (0.89)          $    (0.88)
Basic - pro forma                                                 (0.91)               (0.90)
Diluted - as reported                                             (0.89)               (0.88)
Diluted - pro forma                                               (0.91)               (0.90)
- -------------------------------------------------------------------------------------------------

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



3. Accounts Receivable

     A summary of accounts receivable follows:



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

(dollars in thousands)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

Customers                                                     $  30,320           $   30,803
Allowance for doubtful accounts                                    (977)              (1,142)
Reserve for returns and allowances                                 (858)                (837)
- -------------------------------------------------------------------------------------------------
                                                              $  28,485           $   28,824
- -------------------------------------------------------------------------------------------------


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

                                                                     Nine months ended
- -------------------------------------------------------------------------------------------------

(dollars in thousands)                                      January 29, 2006    January 30, 2005
- -------------------------------------------------------------------------------------------------

Beginning balance                                             $  (1,142)          $   (1,442)
Adjustment of bad debt expense                                      129                  434
Net write-offs                                                       36                   45
- -------------------------------------------------------------------------------------------------
                                                              $    (977)          $     (963)
- -------------------------------------------------------------------------------------------------

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




                                      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)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

Raw materials                                                 $  16,469           $   23,204
Work-in-process                                                   2,788                3,000
Finished goods                                                   22,842               24,295
- -------------------------------------------------------------------------------------------------
                                                              $  42,099           $   50,499
- -------------------------------------------------------------------------------------------------

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

5. Accounts Payable

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

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

(dollars in thousands)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

Accounts payable-trade                                        $  17,992           $   19,688
Accounts payable-capital expenditures                             2,677                3,164
- -------------------------------------------------------------------------------------------------
                                                              $  20,669           $   22,852
- -------------------------------------------------------------------------------------------------

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

6. Accrued Expenses

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

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

(dollars in thousands)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

Compensation, commissions and related benefits                $   5,327           $    5,483
Interest                                                          1,417                  448
Accrued rebates                                                     979                1,444
Other                                                             2,028                2,181
- -------------------------------------------------------------------------------------------------
                                                              $   9,751           $    9,556
- -------------------------------------------------------------------------------------------------

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



                                      I-7



7. Long-Term Debt



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

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

(dollars in thousands)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

Unsecured senior term notes                                   $  49,975           $   49,975
Real estate loan                                                  4,293                    0
Canadian government loans                                         1,010                  575
- -------------------------------------------------------------------------------------------------
                                                                 55,278               50,550
Less current maturities                                          (8,049)              (8,110)
- -------------------------------------------------------------------------------------------------
                                                              $  47,229           $   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.

     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 credit  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 January 29,
2006, there were $3.7 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.

     On March 8, 2006,  the  company  entered  into an Eighth  Amendment  to the
Amended and Restated Credit Agreement, which amends the credit agreement between
the company and its bank (Wachovia). The principal terms of the Eighth Amendment
raised the  company's  capital  expenditures  limit to $6.5 million for the year
ending April 30, 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. This loan is non-interest  bearing and is payable in
48 equal monthly  installments  commencing  December 1, 2009. In addition to the
term  loan  entered  into  in  November   2005,  the  company  has  an  existing
non-interest  bearing  term loan  with the  Canadian  government  with its final
payment due in fiscal 2007.  At January 29,  2006,  the balance of the term loan
entered  into in  November  2005 and the  existing  term loan was  $695,000  and
$315,000, respectively.

                                      I-8



     The company was in  compliance  with all  financial  covenants  in its loan
agreements as of January 29, 2006.

     The principal  payment  requirements of long-term debt during the next five
years as of January 29, 2006 are: Year 1 - $8,049,000; Year 2 - $7,744,000; Year
3 - $20,054,000;  Year 4 - $7,846,000;  Year 5 -  $11,140,000;  and thereafter -
$445,000.

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 January
29, 2006 was $1,000, as determined by quoted market prices.

9. Cash Flow Information

     Payments for interest and income taxes follow:


                                                                            
                                                                      Nine months ended
- -------------------------------------------------------------------------------------------------

(dollars in thousands)                                      January 29, 2006    January 30, 2005
- -------------------------------------------------------------------------------------------------

Interest                                                      $   2,048           $    1,995
Income taxes                                                        892                1,125

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

     The non-cash portion of capital expenditures  representing vendor financing
totaled  $1,699,000  and $29,000 for the nine months ended  January 29, 2006 and
January 30, 2005, respectively.

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

10. Restructuring and Related Charges

     A summary of accrued restructuring costs follows:
- -------------------------------------------------------------------------------------------------

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

(dollars in thousands)                                      January 29, 2006     May 1, 2005
- -------------------------------------------------------------------------------------------------

September 2005 Upholstery Fabrics                             $     503           $        0
August 2005 Upholstery Fabrics                                      209                    0
April 2005 Upholstery Fabrics                                       840                1,944
October 2004 Upholstery Fabrics                                     134                  309
Fiscal 2003 Culp Decorative Fabrics                               2,583                3,587
Fiscal 2001 Culp Decorative Fabrics                                  30                   10
- -------------------------------------------------------------------------------------------------
                                                              $   4,299           $    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 April
2006.

     During the third quarter of fiscal 2006,  total  restructuring  and related
charges  incurred  were  $405,000 of which  $261,000  related to asset  movement
costs, $141,000 related to accelerated depreciation, and $3,000 related to lease
termination  costs. Of the total charge,  $264,000 was recorded in restructuring
expense and  $141,000  was  recorded  in cost of sales in the 2006  Consolidated
Statements of Loss.

     During  the nine  month  period of fiscal  2006,  total  restructuring  and
related  charges  incurred  were  $1.0  million  of which  $510,000  related  to
termination benefits, $261,000 related to asset movement costs, $245,000 related
to accelerated  depreciation,  and $3,000 related to lease termination costs. Of
the total charge,  $774,000 was recorded in  restructuring  expense and $245,000
was recorded in cost of sales 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
- -------------------------------------------------------------------------------
 Accrual established in fiscal 2006    $   510               0           510
 Additions in fiscal 2006                    0               3             3
 Paid in fiscal 2006                        (7)             (3)          (10)
- -------------------------------------------------------------------------------
 Balance, January 29, 2006             $   503               0           503
- -------------------------------------------------------------------------------

     As of January 29, 2006, there were no assets classified as held for sale.

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 reduced the number of associates
by approximately 100 people.

                                      I-10



     During the third quarter of fiscal 2006,  total  restructuring  and related
charges  incurred  were  $301,000  of  which  $199,000  related  to  termination
benefits,  $44,000 related to operating costs  associated with the closing of or
closed plant  facilities,  $36,000 related to asset movement costs,  and $22,000
for  inventory  markdowns.   Of  the  total  charge,   $7,000  was  recorded  in
restructuring  expense,  and  $294,000 was recorded in cost of sales in the 2006
Consolidated Statements of Loss.

     During  the nine  month  period of fiscal  2006,  total  restructuring  and
related  charges  incurred  were $4.4 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,  $919,000  related to termination
benefits,  $353,000 for inventory  markdowns,  $82,000 related to asset movement
costs,  $44,000  related to operating  costs  associated  with the closing of or
closed plant facilities,  and $11,000 related to lease termination costs. Of the
total  charge,  $2.8  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
Adjustments in fiscal 2006                   9              (3)            6
Paid in fiscal 2006                       (378)             (3)         (381)
- -------------------------------------------------------------------------------
Balance, January 29, 2006              $   201               8           209
- -------------------------------------------------------------------------------

     As of January 29, 2006, there were no assets classified as held for sale.

April 2005 Upholstery Fabrics

     During  the third  quarter  of fiscal  2006,  total  restructuring  charges
incurred  were  $945,000 of which  approximately  $816,000  related to inventory
markdowns, $83,000 related to asset movement costs, and $45,000 related to lease
termination  costs. Of the total charge,  $78,000 was recorded in  restructuring
expense and  $867,000  was  recorded  in cost of sales in the 2006  Consolidated
Statements of Loss.

     During the nine month period of fiscal 2006,  the total  restructuring  and
related charges incurred were $5.4 million of which  approximately  $3.5 million
related  to  accelerated  depreciation  associated  with  plant  and  equipment,
$816,000 related to inventory  markdowns,  $440,000 related to lease termination
costs, $397,000 related to asset movement costs, $155,000 related to termination
benefits, and $57,000 related to write-downs of equipment.  Of the total charge,
$1.0 million was recorded in restructuring expense; $1.4 million 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             406           406
   Adjustments in fiscal 2006              147               0           147
   Paid in fiscal 2006                  (1,464)           (193)       (1,657)
- -------------------------------------------------------------------------------
   Balance, January 29, 2006           $   580             260           840
- -------------------------------------------------------------------------------

                                      I-11



     As of January 29, 2006,  assets  classified  as held for sale  consisted of
machinery  and  equipment  with a value of  $197,500  and are  included in other
assets.

     As a result of an internal analysis, the company commenced an initiative to
discontinue a number of lower volume products that do not fit the company's U.S.
upholstery fabrics operating model to produce more volume-oriented  products. As
of January 29,  2006,  the  company  recorded an  inventory  markdown  charge of
$816,000  based on an analysis by management  of lower volume  products that are
expected to be  discontinued  in the fourth quarter of fiscal 2006. The ultimate
recovery  of the  carrying  value of  these  products  will be  based on  market
reaction  and there could be further  inventory  markdown  charges in the fourth
quarter of fiscal 2006, related to this initiative.

October 2004 Upholstery Fabrics

     During  the third  quarter  of fiscal  2006,  the total  restructuring  and
related charges incurred were $70,000 of which $36,000 related to asset movement
costs,  $31,000  related to  termination  benefits,  and $3,000 related to lease
termination  costs.  The total charge of $70,000 was  recorded in  restructuring
expense in the 2006 Consolidated Statements of Loss.

     During the nine month period of fiscal 2006,  the total  restructuring  and
related charges incurred were $2.4 million of which  approximately  $1.2 million
related  to asset  movement  costs,  $1.1  million  related  to  write-downs  of
equipment,  $119,000  related to termination  benefits,  $3,000 related to lease
termination   costs.  Of  the  total  charge,   $2.3  million  was  recorded  in
restructuring  expense  and  $52,000  in cost of sales in the 2006  Consolidated
Statements of Loss.

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

- -------------------------------------------------------------------------------
                                       Employee          Lease
                                      Termination    Termination and
                                       Benefits      Other Exit Costs   Total
- -------------------------------------------------------------------------------
Balance, May 1, 2005                   $   309               0           309
Adjustments in fiscal 2006                  92               0            92
Paid in fiscal 2006                       (267)              0          (267)
- -------------------------------------------------------------------------------
Balance, January 29, 2006              $   134               0           134
- -------------------------------------------------------------------------------

     As of January 29, 2006, there were no assets classified as held for sale.

Fiscal 2003 Culp Decorative Fabrics Restructuring

     During  the third  quarter  of  fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
approximately  $135,000 in lease  termination costs to reflect current estimates
of sub-lease income. During the nine month period of fiscal 2006, as a result of
management's  continual evaluation of the restructuring accrual, the reserve was
decreased by  approximately  $234,000 to reflect  current  estimates of employee
termination benefits and lease termination costs to reflect current estimates of
sub-lease income.

                                      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                   $   200           3,387         3,587
Adjustments in fiscal 2006                 (66)           (168)         (234)
Paid in fiscal 2006                        (34)           (736)         (770)
- -------------------------------------------------------------------------------
Balance, January 29, 2006              $   100           2,483         2,583
- -------------------------------------------------------------------------------

     As of January 29, 2006, there were no assets classified as held for sale.

Fiscal 2001 Culp Decorative Fabrics Restructuring

     During  the third  quarter  of  fiscal  2006,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was increased by
approximately $80,000 to reflect current estimates of future health care claims.
During  the nine  month  period of  fiscal  2006,  as a result  of  management's
continual evaluation of the restructuring  accrual, the reserve was increased by
approximately  $159,000  to reflect  current  estimates  of future  health  care
claims.

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

- -------------------------------------------------------------------------------
                                       Employee          Lease
                                      Termination    Termination and
                                       Benefits      Other Exit Costs   Total
- -------------------------------------------------------------------------------
Balance, May 1, 2005                   $    10               0            10
Adjustments in fiscal 2006                 159               0           159
Paid in fiscal 2006                       (139)              0          (139)
- -------------------------------------------------------------------------------
Balance, January 29, 2006              $    30               0            30
- -------------------------------------------------------------------------------

     As of January 29, 2006, 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
- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(amounts in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
Weighted average common shares outstanding, basic       11,562       11,550
Effect of dilutive stock options                             0            0
- --------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted     11,562       11,550

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

                                      I-13



     Options to purchase  498,125 shares and 590,625 shares of common stock were
not included in the  computation  of diluted loss per share for the three months
ended January 29, 2006 and January 30, 2005, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

     Options to  purchase  74,129 and  119,008  shares of common  stock were not
included in the  computation  of diluted net loss per share for the three months
ended January 29, 2006 and January 30, 2005,  respectively,  because the company
incurred a net loss for the period.

                                                        Nine months ended
- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(amounts in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
Weighted average common shares outstanding, basic      11,557         11,549
Effect of dilutive stock options                            0              0
- --------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted    11,557         11,549
- --------------------------------------------------------------------------------

     Options to purchase  506,542 shares and 479,167 shares of common stock were
not  included in the  computation  of diluted loss per share for the nine months
ended January 29, 2006 and January 30, 2005, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

     Options to purchase  52,824 shares and 157,417  shares of common stock were
not  included  in the  computation  of  diluted  net loss per share for the nine
months ended  January 29, 2006 and January 30, 2005,  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
- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(dollars in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
Net sales:
     Mattress Fabrics                             $    22,681      $  25,576
     Upholstery Fabrics                                38,354         43,484
- --------------------------------------------------------------------------------
                                                  $    61,035      $  69,060
- --------------------------------------------------------------------------------
Gross profit:
     Mattress Fabrics                             $     3,442      $   3,478
     Upholstery Fabrics                                 2,070          3,391
     Restructuring related charges                     (1,335)(1)     (4,302)(3)
- --------------------------------------------------------------------------------
                                                  $     4,177      $   2,567
- --------------------------------------------------------------------------------
Operating income (loss):
     Mattress Fabrics                             $     1,799      $   1,589
     Upholstery Fabrics                                (1,647)        (2,010)
     Unallocated corporate expenses                      (738)          (901)
     Restructuring and related charges                 (1,678)(2)     (5,437)(4)
- --------------------------------------------------------------------------------
                                                  $    (2,264)     $  (6,759)
- --------------------------------------------------------------------------------


                                      I-14



(1)  The $1.3 million  represents  restructuring  related charges  primarily for
     inventory  markdowns,   termination  benefits  and  other  operating  costs
     associated with plant facilities that are in the process of being closed or
     are closed and accelerated depreciation.  These charges are included in the
     cost of sales line item in the 2006 Consolidated Statements of Loss and are
     related to the Upholstery Fabrics segment.

(2)  The $1.7 million represents restructuring and related charges primarily for
     inventory  markdowns,   termination  benefits  and  other  operating  costs
     associated with plant facilities that are in the process of being closed or
     are closed,  asset  movement  costs,  accelerated  depreciation,  and lease
     termination costs. Of the total charge, approximately $400,000 was recorded
     in the restructuring expense line item and $1.3 million was included in the
     cost of sales line item in the 2006 Consolidated  Statements of Loss. These
     charges are primarily related to the Upholstery Fabrics segment.

(3)  The $4.3 million  represents  restructuring  related charges  primarily for
     accelerated  depreciation.  These charges are included in the cost of sales
     line item in the 2006  Consolidated  Statements  of Loss and are related to
     the Upholstery Fabrics segment.

(4)  The $5.4 million represents restructuring and related charges primarily for
     accelerated  depreciation,  asset movement costs,  lease termination costs,
     and fixed asset write-downs. Of the total charge, $1.1 million was recorded
     in the restructuring expense line item and $4.3 million was included in the
     cost of sales line item in the 2006 Consolidated  Statements of Loss. These
     charges relate to the Upholstery Fabrics segment.

                                                        Nine months ended
- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(dollars in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
Net sales:
     Mattress Fabrics                             $    69,586      $  78,414
     Upholstery Fabrics                               120,797        133,901
- --------------------------------------------------------------------------------
                                                  $   190,383      $ 212,315
- --------------------------------------------------------------------------------
Gross profit:
     Mattress Fabrics                             $     9,839      $  12,735
     Upholstery Fabrics                                10,027         13,575
     Restructuring related charges                     (3,581)(5)     (5,501)(7)
- --------------------------------------------------------------------------------
                                                  $    16,285      $  20,809
- --------------------------------------------------------------------------------
Operating income (loss):
     Mattress Fabrics                             $     4,823      $   7,166
     Upholstery Fabrics                                (2,093)        (4,417)
     Unallocated corporate expenses                    (2,322)        (2,748)
     Goodwill impairment                                    0         (5,126)(8)
     Restructuring and related charges                (13,184)(6)     (7,790)(9)
- --------------------------------------------------------------------------------
                                                  $   (12,776)     $ (12,915)
- --------------------------------------------------------------------------------


(5)  The $3.6 million  represents  restructuring  related charges  primarily for
     accelerated  depreciation,  inventory  markdowns,  termination benefits and
     other  operating  costs  associated  with plant  facilities that are in the
     process of being  closed or are closed.  These  charges are included in the
     cost of sales line item of the 2006 Consolidated Statements of Loss and are
     related to the Upholstery Fabrics segment.

(6)  The $13.2 million  represents  restructuring  and related charges primarily
     for accelerated depreciation, write-downs of buildings and equipment, asset
     movement costs,  termination  benefits and other operating costs associated
     with  plant  facilities  that are in the  process  of being  closed  or are
     closed,  inventory  markdowns,  and lease  termination  costs. Of the total
     charge,  $6.6 million was recorded in the restructuring  expense line item,
     $3.0  million was  included in the  selling,  general,  and  administrative
     expenses line item, and $3.6 million was included in the cost of sales line
     item of the  Consolidated  Statements  of  Loss.  These  charges  primarily
     related to the Upholstery Fabrics segment.

(7)  The $5.5 million  represents  restructuring  related charges  primarily for
     accelerated  depreciation  and  inventory  markdowns.   These  charges  are
     included in the cost of sales line item of the  Consolidated  Statements of
     Loss and are related to the Upholstery Fabrics segment.

                                      I-15



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

(9)  The $7.8 million represents restructuring and related charges primarily for
     accelerated depreciation,  termination benefits, inventory markdowns, asset
     movement costs, lease termination  costs, and fixed asset  write-downs.  Of
     the total charge,  $2.3 million was recorded in the  restructuring  expense
     line item and $5.5  million was  recorded in the cost of sales line item of
     the  Consolidated  Statements  of Loss.  These  charges  are related to the
     Upholstery Fabrics segment.

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

- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(dollars in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
   Segment assets:
     Mattress Fabrics
          Current assets                          $    23,207      $  24,951
           Property, plant and equipment (10)          26,200         26,658
- --------------------------------------------------------------------------------
              Total mattress fabrics assets            49,407         51,609
- --------------------------------------------------------------------------------
     Upholstery Fabrics
          Current assets                               47,377         54,372
          Property, plant and equipment (11)           26,312         39,273
- --------------------------------------------------------------------------------
              Total upholstery fabrics assets          73,689         93,645
- --------------------------------------------------------------------------------
      Total segment assets                            123,096        145,254

Non-segment assets:
      Cash and cash equivalents                        12,870          5,107
      Deferred income taxes                            22,785         17,140
      Other current assets                              1,649          2,691
      Property, plant and equipment                        50            101
      Goodwill                                          4,114          4,114
      Other assets                                      1,775          1,716
- --------------------------------------------------------------------------------
          Total assets                            $   166,339      $ 176,123
- --------------------------------------------------------------------------------


                                                        Three months ended
- --------------------------------------------------------------------------------
                                                    January 29,    January 30,
(dollars in thousands)                                 2006           2005
- --------------------------------------------------------------------------------
Capital additions:
     Mattress Fabrics                             $       134      $   1,257
     Upholstery Fabrics                                   256            485
     Unallocated corporate                                  0          1,034(12)
- --------------------------------------------------------------------------------
                                                  $       390      $   2,776
- --------------------------------------------------------------------------------
Depreciation expense:
     Mattress Fabrics                             $       965      $     912
     Upholstery Fabrics                                 1,366          2,330
- --------------------------------------------------------------------------------
     Total segment depreciation expense                 2,331          3,242
     Accelerated depreciation                             108          4,363
- --------------------------------------------------------------------------------
                                                  $     2,439      $   7,605
- --------------------------------------------------------------------------------

                                      I-16



                                                        Nine months ended
- -------------------------------------------------------------------------------
                                                    January 29,    January 30,
(dollars in thousands)                                 2006           2005
- -------------------------------------------------------------------------------
Capital additions:
     Mattress Fabrics                             $     3,550      $   1,988
     Upholstery Fabrics                                 2,263            962
     Unallocated corporate                                  0          5,376(12)
- -------------------------------------------------------------------------------
                                                  $     5,813      $   8,326
- -------------------------------------------------------------------------------
Depreciation expense:
     Mattress Fabrics                             $     2,714      $   2,743
     Upholstery Fabrics                                 4,582          7,184
- -------------------------------------------------------------------------------
     Total segment depreciation expense                 7,296          9,927
     Accelerated depreciation                           4,979          4,578
- -------------------------------------------------------------------------------
                                                  $     2,275      $  14,505
- -------------------------------------------------------------------------------

(10) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $13.2  million  and $12.2  million at January 29, 2006 and May 1,
     2005, respectively.

(11) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $21.2  million  and $36.2  million at January 29, 2006 and May 1,
     2005,  respectively.  Included in this U.S. property,  plant, and equipment
     are various other  corporate  allocations  totaling $4.1 million at January
     29, 2006. At May 1, 2005,  allocations to this segment totaled $5.3 million
     for the  distribution  facility  and design  center  that were sold in June
     2005, as well as and various other  corporate  asset  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  this  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.
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. 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.

                                      I-17



     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 U.S.  products  manufactured  by
          the company;

     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    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.

     o    Recently  enacted  quotas on imports of  textile  products  from China
          could have an adverse impact of the company's cost of sourcing  fabric
          from China.

     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
39 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 nine months ended January 29, 2006 and January 30, 2005.


                                      I-20





                                                                                        
                                   CULP, INC.
         NET SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
        FOR THE THREE MONTHS ENDED JANUARY 29, 2006 AND JANUARY 30, 2005
                                   (UNAUDITED)
                             (Amounts in thousands)


                                                                 THREE MONTHS ENDED
                                        ----------------------------------------------------------------------
                                                 Amounts                             Percent of Net Sales
                                        --------------------------                ----------------------------
                                        January 29,    January 30,    % Over      January 29,    January 30,
Net Sales by Segment                       2006           2005        (Under)        2006            2005
- -------------------------------------   ------------   -----------   -----------  ------------   -------------
Mattress Fabrics                        $    22,681        25,576      (11.3)%         37.2 %          37.0 %
Upholstery Fabrics                           38,354        43,484      (11.8)%         62.8 %          63.0 %
                                        ------------   -----------   -----------  ------------   -------------

     Net Sales                          $    61,035        69,060      (11.6)%        100.0 %         100.0 %
                                        ============   ===========   ===========  ============   =============


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

Mattress Fabrics                        $     3,442         3,478       (1.0)%         15.2 %          13.6 %
Upholstery Fabrics                            2,070         3,391      (39.0)%          5.4 %           7.8 %
                                        ------------   -----------   -----------  ------------   -------------
     Subtotal                                 5,512         6,869      (19.8)%          9.0 %           9.9 %

Restructuring related charges                (1,335)(1)    (4,302)(3)   69.0 %         (2.2)%          (6.2)%
                                        ------------   -----------   -----------  ------------   -------------

     Gross Profit                       $     4,177         2,567       62.7 %          6.8 %           3.7 %
                                        ============   ===========   ===========  ============   =============


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

Mattress Fabrics                        $     1,643         1,889      (13.0)%          7.2 %           7.4 %
Upholstery Fabrics                            3,717         5,401      (31.2)%          9.7 %          12.4 %
Unallocated Corporate expenses                  738           901      (18.1)%          1.2 %           1.3 %

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

    Selling, General and
      Administrative expense            $     6,098         8,191      (25.6)%         10.0 %          11.9 %
                                        ============   ===========   ===========  ============   =============


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

Mattress Fabrics                        $     1,799         1,589       13.2 %          7.9 %           6.2 %
Upholstery Fabrics                           (1,647)       (2,010)     (18.1)%         (4.3)%          (4.6)%
Unallocated corporate expenses                 (738)         (901)      18.1 %         (1.2)%          (1.3)%
                                        ------------   -----------   -----------  ------------   -------------
        Subtotal                               (586)       (1,322)     (55.7)%         (1.0)%          (1.9)%

Restructuring and related charges            (1,678)(2)    (5,437)(4)   69.1 %         (2.7)%          (7.9)%
                                        ------------   -----------   -----------  ------------   -------------

     Operating loss                     $    (2,264)       (6,759)      66.5 %         (3.7)%          (9.8)%
                                        ============   ===========   ===========  ============   =============


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

Mattress Fabrics                        $       965           912        5.8 %
Upholstery Fabrics                            1,366         2,330      (41.4)%
                                        ------------   -----------   -----------
        Subtotal                              2,331         3,242      (28.1)%
Accelerated Depreciation                        108         4,363      (97.5)%
                                        ------------   -----------   -----------
Total Depreciation                      $     2,439         7,605      (67.9)%
                                        ============   ===========   ===========


(1)  The $1.3 million  represents  restructuring  related charges  primarily for
     inventory  markdowns,   termination  benefits  and  other  operating  costs
     associated with plant facilities that are in the process of being closed or
     are closed, and accelerated depreciation.
(2)  The $1.7 million represents restructuring and related charges primarily for
     inventory  markdowns,   termination  benefits  and  other  operating  costs
     associated with the closing of or closed plant  facilities,  asset movement
     costs, accelerated depreciation, and lease termination costs.
(3)  The $4.3 million represents  represents  restructuring  related charges for
     accelerated depreciation.
(4)  The $5.4 million  represents  represents  restructuring and related charges
     primarily  for  accelerated  depreciation,   asset  movement  costs,  lease
     termination costs, and fixed asset write-downs.

                                      I-21





                                                                                      
                                   CULP, INC.
         NET SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
         FOR THE NINE MONTHS ENDED JANUARY 29, 2006 AND JANUARY 30, 2005
                                   (UNAUDITED)
                             (Amounts in thousands)


                                                                 NINE MONTHS ENDED
                                        --------------------------------------------------------------------
                                                Amounts                            Percent of Net Sales
                                        -------------------------               ----------------------------
                                        January 29,    January 30,    % Over     January 29,    January 30,
Net Sales by Segment                        2006          2005        (Under)       2006           2005
- -------------------------------------   ------------   ----------   ----------- -------------  -------------

Mattress Fabrics                        $    69,586       78,414      (11.3)%         36.6 %         36.9 %
Upholstery Fabrics                          120,797      133,901       (9.8)%         63.4 %         63.1 %
                                        ------------   ----------   ----------- -------------  -------------

     Net Sales                          $   190,383      212,315      (10.3)%        100.0 %        100.0 %
                                        ============   ==========   =========== =============  =============


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

Mattress Fabrics                        $     9,839       12,735      (22.7)%         14.1 %         16.2 %
Upholstery Fabrics                           10,027       13,575      (26.1)%          8.3 %         10.1 %
                                        ------------   ----------   ----------- -------------  -------------
     Subtotal                                19,866       26,310      (24.5)%         10.4 %         12.4 %

Restructuring related charges                (3,581)(1)   (5,501)(4)   34.9 %         (1.9)%         (2.6)%
                                        ------------   ----------   ----------- -------------  -------------

     Gross Profit                       $    16,285       20,809      (21.7)%          8.6 %          9.8 %
                                        ============   ==========   =========== =============  =============


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

Mattress Fabrics                        $     5,016        5,569       (9.9)%          7.2 %          7.1 %
Upholstery Fabrics                           12,120       17,992      (32.6)%         10.0 %         13.4 %
Unallocated Corporate expenses                2,322        2,748      (15.5)%          1.2 %          1.3 %
                                        ------------   ----------   ----------- -------------  -------------
     Subtotal                                19,458       26,309      (26.0)%         10.2 %         12.4 %

Restructuring related charges                 3,022 (2)        0      100.0 %          1.6 %          0.0 %
                                        ------------   ----------   ----------- -------------  -------------

    Selling, General and
      Administrative expenses           $    22,480       26,309      (14.6)%         11.8 %         12.4 %
                                        ============   ==========   =========== =============  =============


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

Mattress Fabrics                        $     4,823        7,166      (32.7)%          6.9 %          9.1 %
Upholstery Fabrics                           (2,093)      (4,417)      52.6 %         (1.7)%         (3.3)%
Unallocated corporate expenses               (2,322)      (2,748)      15.5 %         (1.2)%         (1.3)%
                                        ------------   ----------   ----------- -------------  -------------
        Subtotal                                408            1       40.7 %          0.2 %          0.0 %

Goodwill impairment                               0       (5,126)(5) (100.0)%          0.0 %         (2.4)%
Restructuring and related charges           (13,184)(3)   (7,790)(6)  (69.2)%         (6.9)%         (3.7)%
                                        ------------   ----------   ----------- -------------  -------------

     Operating loss                     $   (12,776)     (12,915)       1.1 %         (6.7)%         (6.1)%
                                        ============   ==========   =========== =============  =============


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

Mattress Fabrics                        $     2,714        2,743       (1.1)%
Upholstery Fabrics                            4,582        7,184      (36.2)%
                                        ------------   ----------   -----------
     Subtotal                                 7,296        9,927      (26.5)%
Accelerated Depreciation                      4,979        4,578        8.8 %
                                        ------------   ----------   -----------
Total Depreciation                      $    12,275       14,505      (15.4)%
                                        ============   ==========   ===========




(1)  The $3.6 million  represents  restructuring  related charges  primarily for
     accelerated  depreciation,  inventory  markdowns,  termination benefits and
     other  operating  costs  associated  with plant  facilities that are in the
     process of being closed or are closed.
(2)  The $3.0 million represents accelerated depreciation.
(3)  The $13.2 million  represents  restructuring  and related charges primarily
     for accelerated depreciation, write-downs of buildings and equipment, asset
     movement costs,  termination  benefits and other operating costs associated
     with  plant  facilities  that are in the  process  of being  closed  or are
     closed, inventory markdowns, and lease termination costs.
(4)  The $5.5 million  represents  restructuring  related charges  primarily for
     accelerated depreciation and inventory markdowns.
(5)  The $5.1 million  represents a goodwill  impairment  charge  related to the
     Culp Decorative Fabrics division within the upholstery fabrics segment.
(6)  The $7.8 million represents restructuring and related charges primarily for
     accelerated depreciation,  termination benefits, inventory markdowns, asset
     movement costs, lease termination costs, and fixed asset write-downs.

                                      I-22



Three and Nine Months ended January 29, 2006 compared with Three and Nine Months
ended January 30, 2005

For the third quarter of fiscal 2006, net sales decreased 11.6% to $61.0 million
compared to $69.1  million  for the third  quarter of fiscal  2005.  The company
reported a net loss of $2.2 million,  or $0.19 per diluted share,  for the third
quarter of fiscal 2006, which included restructuring and related pre-tax charges
of $1.7 million.  The company reported a net loss of $4.9 million,  or $0.42 per
diluted share, in the third quarter of fiscal 2005, which included restructuring
and related pre-tax charges of $5.4 million.

For the nine month period of fiscal 2006,  net sales  decreased  10.3% to $190.4
million compared to $212.3 million for the nine month period of fiscal 2005. The
company  reported a net loss of $10.3 million,  or $0.89 per share diluted,  for
the nine month period of fiscal 2006, which included  restructuring  and related
pre-tax  charges  of $13.2  million.  The  company  reported a net loss of $10.1
million,  or $0.88 per share diluted,  for the nine month period of fiscal 2005,
which included  restructuring  and related  pre-tax  charges of $7.8 million and
$5.1 million in goodwill impairment.

Restructuring and Related Charges

During the third quarter of fiscal 2006, total restructuring and related charges
incurred were $1.7 million,  with  approximately  $838,000  related to inventory
markdowns, $303,000 for termination benefits, $371,000 for asset movement costs,
$141,000  for  operating  costs  associated  with the closing of or closed plant
facilities, $108,000 for accelerated depreciation, $49,000 for lease termination
costs,  and a credit of  $135,000 to reflect  current  estimates  for  sub-lease
income of the company's closed facility in Chattanooga, TN. Of the total charge,
$400,000  was recorded in the  restructuring  expense line item and $1.3 million
was recorded in the cost of sales line item in the 2006 Consolidated  Statements
of Loss.  For the nine month  period of fiscal  2006,  total  restructuring  and
related charges incurred were $13.2 million, of which approximately $4.9 million
related to accelerated  depreciation,  $2.8 million for write-downs of buildings
and equipment,  $1.9 million related to asset movement  costs,  $1.9 million for
termination benefits,  $1.2 million for inventory markdowns,  $427,000 for lease
termination  costs,  $141,000 for operating costs associated with the closing of
or  closed  plant  facilities,  and a credit  of  $135,000  to  reflect  current
estimates for sub-lease  income of the company's closed facility in Chattanooga,
TN. Of the total charge, $6.6 million was recorded in the restructuring  expense
line item, $3.0 million in the selling, general, and administrative expense line
item,  and $3.6 million in the cost of sales line item in the 2006  Consolidated
Statements of Loss. These charges relate to the Upholstery Fabrics segment.

Mattress Fabrics Segment

Net Sales -- Mattress  fabric  sales  (known as mattress  ticking) for the third
quarter  of fiscal  2006  decreased  11.3% to $22.7  million  compared  to $25.6
million for the third quarter of fiscal 2005. Mattress ticking yards sold during
the third  quarter of fiscal 2006  decreased  by 11.8%  compared  with the third
quarter of fiscal 2005. This trend reflects  overall  softness in industry sales
of  mattresses,  and a decline in demand for the printed  ticking  product line,
which has become a less popular category. The average selling price for mattress
ticking was essentially  unchanged for the third quarter of fiscal 2006 compared
to the third  quarter of fiscal 2005.  For the nine month period of fiscal 2006,
net sales  decreased  11.3% to $69.6  million  compared to $78.4 million for the
nine month period of fiscal 2005.  Mattress  ticking  yards sold during the nine
month period of fiscal 2006  decreased by 7.2% over the third  quarter of fiscal
2005.  For the nine month period of fiscal 2006,  the average  selling price for
mattress  fabrics was $2.26 per yard compared to $2.35 for the nine month period
in fiscal 2005. This decrease in net sales reflects overall softness in industry
sales for mattress ticking, 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,  and  the  industry-wide   shortage  of
polyurethane  foam used by mattress  manufacturers  that related to  disruptions
from the  hurricane  activity on the Gulf Coast in the second  quarter of fiscal
2006.

                                      I-23



Operating  income -- For the third quarter of fiscal 2006, the mattress  fabrics
segment  reported  operating  income  of $1.8  million,  or  7.9% of net  sales,
compared to $1.6 million,  or 6.2% of net sales, for the third quarter of fiscal
2005. This trend reflects productivity gains from the capital project undertaken
in this segment since its  announcement in October 2004 and further  improvement
is expected as the company moves closer to target productivity levels by the end
of fiscal  2006.  Operating  income for the nine month period of fiscal 2006 was
$4.8 million,  or 6.9% of net sales,  compared with $7.2 million, or 9.1% of net
sales,  for the nine month period of fiscal 2005.  Operating income for the nine
month period of fiscal 2006 in this segment was affected by customs  assessments
totaling  $621,000,  which reduced operating income for the nine month period by
approximately  1%,  higher raw material  prices that were not offset by customer
surcharges,  manufacturing  variances  related to the  start-up  of the  capital
project in the first and second  quarters of fiscal  2006,  overall  softness in
industry sales of mattresses,  and the ongoing shift mattress  manufacturers are
making to less expensive common border ticking.

Segment assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of January 29, 2006, accounts receivable and
inventory  totaled $23.2 million  compared to $25.0 million at May 1, 2005. Also
as of January 29, 2006,  property,  plant and  equipment  totaled  $26.2 million
compared to $26.7  million at May 1, 2005.  Included  in  property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $13.2  million  and $12.2
million at January 29, 2006 and May 1, 2005, respectively.

Upholstery Fabrics Segment

Net  Sales --  Upholstery  fabric  sales for the third  quarter  of fiscal  2006
decreased  11.8% to $38.4  million,  compared  with  $43.5  million in the third
quarter of fiscal 2005. Upholstery fabric yards sold during the third quarter of
fiscal 2006  declined by 13.1%  compared  with the third quarter of fiscal 2005.
The average  selling  price  increased  1.4%  compared with the third quarter of
fiscal 2005. For the nine month period of fiscal 2006, net sales  decreased 9.8%
to $120.8  million  compared  with $133.9  million for the nine month  period of
fiscal 2005. For the nine month period of fiscal 2006, the average selling price
for  upholstery  fabrics was  essentially  unchanged  compared to the nine month
period of fiscal 2005. Sales of upholstery fabrics reflect continued soft demand
industry-wide  for U.S.  produced  fabrics,  driven by consumer  preference  for
leather and suede furniture and other imported  fabrics,  including cut and sewn
kits.

Operating  loss - Operating  loss for the third  quarter of fiscal 2006 was $1.6
million or 4.3% of net sales compared with an operating loss of $2.0 million, or
4.6% of net sales,  for the third quarter of fiscal 2005.  These results reflect
significantly  lower gross profit in U.S.  operations due to lower sales volumes
and higher  manufacturing  variances as the company has  experienced  transition
issues related to moving its finishing and yarn operations to outside  suppliers
and  consolidating its velvet  operations.  Offsetting the lower gross profit in
this segment were lower selling,  general,  and administrative  expenses,  which
were  down 31% for the third  quarter  of fiscal  2006  compared  with the third
quarter of fiscal 2005.  Operating loss for the nine month period of fiscal 2006
was $2.1 million or 1.7% of net sales,  compared with an operating  loss of $4.4
million,  or 3.3% of net sales,  for the nine month period of fiscal 2005. Since
the  beginning  of fiscal 2006,  the company has  revamped  its U.S.  upholstery
fabric product strategy by offering a more select group of attractively  priced,
high volume  decorative  and velvet  fabrics that are well packaged by color and
coordination.  Along with this shift in product strategy,  the company has taken
aggressive  steps  since  the  beginning  of  fiscal  2006 to  reduce  its  U.S.
manufacturing  costs and  capacity  and  selling,  general,  and  administrative
expenses.   The  company  consolidated  two  velvet  manufacturing   operations,
consolidated  finished goods distribution and design centers,  and closed two of
its three yarn  manufacturing  plants.  In  addition,  the company is  currently
outsourcing its decorative  fabrics  finishing  operation.  The company has also
combined its sales,  design, and customer service activities for Culp Decorative
Fabrics and Culp Velvets/Prints, the two divisions within the upholstery fabrics
segment, 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 32.6% for the nine month period of fiscal 2006 compared with the nine
month period of fiscal 2005.

                                      I-24



Non-U.S.  Produced  Sales - Sales of  upholstery  fabrics  produced  outside the
company's U.S. manufacturing operations, including fabrics produced at our China
facility, were up 89% in the third quarter of fiscal 2006 over the third quarter
of fiscal 2005 and accounted for approximately 38% of upholstery fabric sales in
the third quarter of 2006. Fabric produced offshore  accounted for approximately
18% of  upholstery  fabric sales for the third  quarter of fiscal 2005.  For the
nine month period of fiscal 2006, these sales increased  approximately  92% over
the nine month  period of fiscal 2005 and  accounted  for  approximately  32% of
upholstery  fabric sales,  compared to  approximately  15% of upholstery  fabric
sales for the nine month period 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 April 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 $13 million (excluding corporate asset allocations) by the
end 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.

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 of fiscal 2006, 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  reduced  the  number  of  associates  by
approximately 100 people.

As a result of an internal  analysis,  the company  commenced an  initiative  to
discontinue a number of lower volume products that do not fit the company's U.S.
upholstery fabrics operating model to produce more volume-oriented  products. As
of January 29,  2006,  the  company  recorded an  inventory  markdown  charge of
$816,000  (included in  restructuring  related  charges) based on an analysis by
management of lower volume  products that are expected to be discontinued in the
fourth  quarter of fiscal 2006.  The ultimate  recovery of the carrying value of
these  products  and its  associated  raw material  components  will be based on
market  reaction and there could be further  inventory  markdown  charges in the
fourth quarter of fiscal 2006, related to this initiative.

                                      I-25



While  management  believes it is important to produce some level of  upholstery
fabric in the U.S.  to support  its  customers'  domestic  fabric  requirements,
management  remains  committed to take additional  steps if necessary to address
the  profitability  of the company's  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 January 29, 2006, accounts receivable and
inventory  totaled $47.4 million compared to $54.4 million at May 1, 2005. As of
January 29, 2006, property,  plant, and equipment totaled $26.3 million compared
to $39.3 million at May 1, 2005. Included in property,  plant, and equipment are
assets  located in the U.S.  totaling $21.2 million and $36.2 million at January
29, 2006, and May 1, 2005, respectively.  Included in this U.S. property, plant,
and  equipment  are various  other  corporate  asset  allocations  totaling $4.1
million at January 29, 2006. At May 1, 2005, allocations to this segment totaled
$5.3 million for the  distribution  facility and design center that were sold in
June 2005, as well as various other  corporate asset  allocations  totaling $4.2
million.

Other Expenses

Selling,  General and  Administrative  Expenses -- SG&A expenses of $6.1 million
for the third quarter of fiscal 2006 decreased  approximately  $2.1 million,  or
25.6%,  from $8.2 million in the third 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
$22.5 million for the nine month period of fiscal 2006  decreased  approximately
$3.8 million, or 14.6%, from $26.3 million the nine month period of fiscal 2005.
Included  in the $22.5  million  was $3.0  million in  accelerated  depreciation
associated with the company's design and distribution centers sold in June 2005.
The 25.9%  decrease to the remaining  $19.5 million for the nine month period of
fiscal 2006 from the $26.3  million in the nine month  period 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 third quarter of 2006 was
$ 1.1 million  compared to $912,000 for the third  quarter of fiscal 2005.  This
increase is  primarily  due to increased  borrowings  from the real estate loan.
Interest  income was $43,000 for the third  quarter of 2006  compared to $42,000
for the third quarter of fiscal 2005.

Income Taxes -- The  effective  tax rate (taxes as a  percentage  of loss before
income taxes) for the third quarter of fiscal 2006 was 36.6% compared with 36.5%
for the third 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  January  29,  2006,
increased  to $12.9  million  from $5.1  million  as of May 1,  2005,  primarily
reflecting  cash flow from operations of $5.3 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 $6.3 million, proceeds from the real estate loan of $4.3
million, and proceeds from a loan with the Canadian government of $680,000.

Working Capital -- Accounts receivable as of January 29, 2006, increased 6.8% in
comparison  to  January  30,  2005.  Days sales  outstanding  totaled 39 days at
January 29,  2006,  compared  with 32 days at January 30, 2005.  Inventories  at
January 29, 2006 decreased 9.8% from January 30, 2005.  Inventory  turns for the
third quarter of fiscal 2006 were 5.0 versus 5.6 for the third quarter of fiscal
2005.   Operating  working  capital   (comprised  of  accounts   receivable  and
inventories, less trade accounts payable) was $52.6 million at January 29, 2006,
down from $58.2 million at January 30, 2005.

Financing  Arrangements  -- The  company's  long-term  debt of $55.3  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 loans with the
Canadian  government of $1.0 million.  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.

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 January 29,
2006, there were $3.7 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.

On March 8, 2006,  the company  entered into an Eighth  Amendment to the Amended
and Restated Credit  Agreement,  which amends the credit  agreement  between the
company and its bank  (Wachovia).  The principal  terms of the Eighth  Amendment
raised the  company's  capital  expenditures  limit to $6.5 million for the year
ending April 30, 2006.

                                      I-27



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. This loan is non-interest  bearing and is payable in
48 equal monthly  installments  commencing  December 1, 2009. In addition to the
term  loan  entered  into  in  November   2005,  the  company  has  an  existing
non-interest  bearing  term loan  with the  Canadian  government  with its final
payment due in fiscal 2007.  At January 29,  2006,  the balance of the term loan
entered  into in November  2005 and the  existing  term loan were  $695,000  and
$315,000, respectively.

The  company  was in  compliance  with  all  financial  covenants  in  its  loan
agreements as of January 29, 2006.

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             $    103   $      -   $    -      $        -   $      -   $        -   $    103
Accounts payable
capital expenditures         677      1,000       1,000            -          -            -      2,677
Operating leases (1)         914      2,958       1,793          437        135           37      6,274
Long-term debt             7,585      8,051      20,046        7,757      7,842        3,997     55,278
- --------------------------------------------------------------------------------------------------------
Total                   $  9,279   $ 12,009   $  22,839   $    8,194   $  7,977   $    4,034   $ 64,332
- --------------------------------------------------------------------------------------------------------



Note: Payment Obligations by Fiscal Year Ending April

(1)  Includes  accrued   restructuring   expenses  for  the  company's  inactive
     Chattanooga  manufacturing  facility of $217 in 2006,  and $869 in 2007 and
     2008 and other leases of $40,  $139,  and $26 for fiscal years 2006,  2007,
     and 2008, respectively.

Capital  Expenditures  -- Capital  spending  for the nine month period of fiscal
2006 was $5.8 million,  including  $1.7 million that is the non-cash  portion of
capital  expenditures  representing  vendor financing.  The company  anticipates
capital spending not to exceed $6.5 million (of which approximately $3.6 million
and $2.4  million is expected  for the  mattress  fabric  segment and Culp China
respectively) for fiscal 2006, 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 nine month
period of fiscal 2006 was $12.3  million,  of which  approximately  $5.0 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.
Capital expenditures are not expected to exceed $3.0 million in fiscal 2007. The
company estimates  depreciation for fiscal year 2006 to be $14.4 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.

                                      I-28



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 January 29, 2006, accounts receivable from furniture manufacturers totaled
approximately $19.3 million, and from bedding  manufacturers  approximately $9.2
million. Additionally, as of January 29, 2006, the aggregate accounts receivable
balance of the company's ten largest  customers was $10.2  million,  or 35.8% of
trade accounts receivable.

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

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

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

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

Management  reviews  long-lived  assets,  which consists of property,  plant and
equipment,  for impairment whenever events or changes in circumstances  indicate
that the carrying value of the asset may not be recovered. During the nine month
period of fiscal 2006, no events or changes in circumstances occurred that would
require the  company to test for  impairment.  Unforeseen  events and changes in
circumstances  and market conditions could negatively affect the value of assets
and result in an impairment charge.

                                      I-29



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 January 29,  2006,  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 nine
month period of fiscal 2006, no events or changes in circumstances occurred that
would require the company to test for impairment.

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

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

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.

                                      I-30



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 January  29,  2006,  the
company's net deferred tax assets total  $22,785,000,  an increase of $5,645,000
from the end of fiscal  2005,  primarily  reflecting  the  federal and state tax
benefits recorded for the loss from U.S. operations during the nine month period
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.

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  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).  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.

                                      I-31



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 nine month
period of fiscal 2006 as oil and energy  prices  increased  and had an impact on
the company's 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.

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 January 29,  2006,  there were $4.3 million in
borrowings  outstanding  under  the real  estate  term  loan  and no  borrowings
outstanding  under the revolving credit  agreement.  In connection with the real
estate term loan,  the company  entered  into a  $2,170,000  notional  principal
interest rate swap agreement,  which  represents 50% of the principal  amount on
the real estate loan,  and  effectively  converts the floating  rate LIBOR based
payments to fixed  payments at 4.99% plus the spread  calculated  under the real
estate loan 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  92% 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 January 29, 2006
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 January 29, 2006 would not have a
significant impact on the company's results of operations or financial position.

                                      I-32



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 January 29,
2006, 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-33



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

Item 5. Other Information

On March 8, 2006,  the company  entered into an Eighth  Amendment to the Amended
and Restated Credit  Agreement,  which amends the credit  agreement  between the
company and its bank  (Wachovia).  The principal  terms of the Eighth  Amendment
raised the  company's  capital  expenditures  limit to $6.5 million for the year
ending April 30, 2006.

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)     Eighth  Amendment to Amended and Restated Credit Agreement 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-1



                                   SIGNATURES

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

                                      CULP, INC.
                                      (Registrant)

Date: March 10, 2006                  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-2