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

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                                 --------------

(Mark One)

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

For the quarterly period ended July 1, 2006

                                       OR

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

Commission file number 1-7023

                            QUAKER FABRIC CORPORATION
             (Exact name of registrant as specified in its charter)

        Delaware                                              04-1933106
       (State of                                 (I.R.S. Employer Identification
     incorporation)                                              No.)

              941 Grinnell Street, Fall River, Massachusetts 02721
                    (Address of principal executive offices)

                                 (508) 678-1951
              (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 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for 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 in
Rule 12b-2 of the Act).  Yes |_| No |X|

Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act. Yes |_| No |X|

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date.

       As of August 10, 2006, 16,876,918 shares of Registrant's Common Stock,
$0.01 par value, were outstanding.

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


Table of Contents


                                                                                                 
                                    QUAKER FABRIC CORPORATON
                                 Quarterly Report on Form 10-Q
                                   Quarter ended July 1, 2006

PART I     FINANCIAL INFORMATION

Item 1.    Consolidated Balance Sheets.............................................................    2

           Consolidated Statements of Operations...................................................    3

           Consolidated Statements of Comprehensive Loss...........................................    3

           Consolidated Statements of Cash Flows...................................................    4

           Notes to Consolidated Financial Statements..............................................    5

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations...   18

Item 3.    Quantitative and Qualitative Disclosures about Market Risk..............................   27

Item 4.    Controls and Procedures.................................................................   28



PART II    OTHER INFORMATION



Item 1.    Legal Proceedings.......................................................................   29

Item 1A.   Risk Factors............................................................................   29

Item 2.    Unregistered Sales of Equity Securities and Use of  Proceeds............................   29

Item 3.    Defaults upon Senior Securities.........................................................   29

Item 4.    Submission of Matters to a Vote of Security Holders.....................................   29

Item 5.    Other Information.......................................................................   29

Item 6.    Exhibits................................................................................   29


           Signatures..............................................................................   30


                                       1



                                                                                                  
       PART I - FINANCIAL INFORMATION
       ITEM 1. FINANCIAL STATEMENTS


                                       QUAKER FABRIC CORPORATION AND SUBSIDIARIES
                                              CONSOLIDATED BALANCE SHEETS
                                    (Dollars in thousands, except share information)

                                                                                           July 1,       December 31,
                                                                                             2006            2005
                                                                                        --------------- ---------------
Current assets:
       Cash and cash equivalents...................................................     $         398   $         725
       Accounts receivable, less reserves of $1,517 and $1,463 at July 1, 2006 and
         December 31, 2005, respectively...........................................            28,451          31,822
       Inventories.................................................................            32,143          37,827
       Prepaid and deferred income taxes...........................................                 -             106
       Production supplies.........................................................             1,799           1,904
       Prepaid insurance...........................................................             1,006           1,212
       Other current assets........................................................             4,039           4,848
                                                                                        --------------- ---------------
           Total current assets....................................................            67,836          78,444
Property, plant and equipment, net.................................................           111,867         131,177
Assets held for sale...............................................................             5,097           6,483
Other assets.......................................................................             3,498           3,758
                                                                                        --------------- ---------------
           Total assets............................................................     $     188,298   $     219,862
                                                                                        =============== ===============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
       Current portion of debt.....................................................     $      34,834   $      37,880
       Current portion of capital lease obligations................................               148             143
       Accounts payable............................................................            11,701          13,423
       Accrued expenses............................................................             6,483           8,337
                                                                                        --------------- ---------------
           Total current liabilities...............................................            53,166          59,783
Capital lease obligations, less current portion....................................               554             629
Deferred income taxes..............................................................             7,913          16,501
Other long-term liabilities........................................................             1,648           1,785
Commitments and contingencies (Note 8) Redeemable preferred stock:
   Series A convertible, $0.01 par value per share, liquidation preference
     $1,000 per share, 50,000 shares authorized, none issued.......................                 -               -
Stockholders' equity:
   Common stock, $0.01 par value per share, 40,000,000 shares authorized;
      16,876,918 and 16,826,218 shares issued and outstanding as of July 1, 2006
      and December 31, 2005, respectively..........................................               169             168
   Additional paid-in capital......................................................            89,168          89,076
   Retained earnings...............................................................            37,151          53,416
   Other accumulated comprehensive loss............................................           (1,471)         (1,496)
                                                                                        --------------- ---------------
   Total stockholders' equity......................................................           125,017         141,164
                                                                                        --------------- ---------------
   Total liabilities and stockholders' equity......................................     $     188,298   $     219,862
                                                                                        =============== ===============


                     The accompanying notes are an integral part of these consolidated financial statements



                                       2




                                                                                          
                                QUAKER FABRIC CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
                             (Amounts in thousands, except per share amounts)

                                                                 Three Months Ended         Six Months Ended
                                                                 ------------------         ----------------
                                                                 July 1,     July 2,      July 1,      July 2,
                                                                  2006         2005         2006         2005
                                                               ------------ -----------  -----------  -----------

Net sales ..................................................   $   42,880   $  68,885    $  89,160    $ 128,100
Cost of products sold.......................................       37,655      58,751       78,494      110,285
                                                               ------------ -----------  -----------  -----------
Gross profit................................................        5,225      10,134       10,666       17,815
Selling, general and administrative expenses................        8,847      12,566       19,179       24,715
Goodwill impairment.........................................            -       5,432            -        5,432
Restructuring and asset impairment charges..................       13,744       3,662       14,040        3,662
                                                               ------------ -----------  -----------  -----------
Operating loss..............................................     (17,366)     (11,526)    (22,553)      (15,994)
Other expenses:
   Interest expense.........................................          913         695        1,682        1,443
   Early extinguishment of debt.............................            -       2,232            -        2,232
   Other, net...............................................           97          44          503          132
                                                               ------------ -----------  -----------  -----------
Loss before provision for income taxes......................     (18,376)     (14,497)    (24,738)      (19,801)
Benefit from income taxes...................................      (6,246)     (4,155)      (8,473)      (6,369)
                                                               ------------ -----------  -----------  -----------
Net loss ...................................................   $ (12,130)   $ (10,342)   $(16,265)    $ (13,432)
                                                               ============ ===========  ===========  ===========
Loss per common share - basic ..............................   $   (0.72)   $  (0.61)    $  (0.96)    $  (0.80)
                                                               ============ ===========  ===========  ===========
Loss per common share - diluted ............................   $   (0.72)   $  (0.61)    $  (0.96)    $  (0.80)
                                                               ============ ===========  ===========  ===========
Weighted average shares outstanding - basic.................       16,877      16,826       16,860       16,826
                                                               ============ ===========  ===========  ===========
Weighted average shares outstanding - diluted...............       16,877      16,826       16,860       16,826
                                                               ============ ===========  ===========  ===========

                The accompanying notes are an integral part of these consolidated financial statements



                                                                                             
                                    QUAKER FABRIC CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS - UNAUDITED
                                              (Amounts in thousands)

                                                                    Three Months Ended         Six Months Ended
                                                                    ------------------         ----------------
                                                                   July 1,      July 2,      July 1,      July 2,
                                                                    2006         2005         2006          2005
                                                                 ------------ ------------ ------------  -----------

Net loss......................................................   $ (12,130)   $ (10,342)   $ (16,265)    $(13,432)
                                                                 ------------ ------------ ------------  -----------
Other comprehensive income (loss)
   Foreign currency translation adjustments, net of tax
     provision (benefit) of ($35) and $142; $9 and $132 for
     the quarters and year to date July 1, 2006 and July 2,
     2005, respectively ......................................         (67)          403           16          409
   Unrealized loss on hedging instruments.....................            -            -            -         (19)
                                                                 ------------ ------------ ------------  -----------
       Other comprehensive income (loss)......................         (67)          403           16          390
                                                                 ------------ ------------ ------------  -----------
Comprehensive loss............................................   $ (12,197)   $  (9,939)   $ (16,249)    $(13,042)
                                                                 ============ ============ ============  ===========

                 The accompanying notes are an integral part of these consolidated financial statements


                                       3



                                                                                                  
                   QUAKER FABRIC CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
                             (Dollars in thousands)

                                                                                               Six Months Ended
                                                                                               ----------------
                                                                                            July 1,       July 2,
                                                                                              2006         2005
                                                                                           -----------  ------------
 Cash flows from operating activities:
    Net loss............................................................................   $ (16,265)   $ (13,432)
    Adjustments to reconcile net loss to net cash provided by operating activities:
        Depreciation and amortization...................................................       8,009         8,740
        Amortization of unearned compensation...........................................           -           103
        Provision for bad debts.........................................................         194           166
        Deferred income taxes...........................................................     (8,588)       (5,461)
        Goodwill write-off..............................................................           -         5,432
        Asset impairments...............................................................      12,504         3,418
        (Gain) on sale of assets........................................................       (110)             -
        Early extinguishment of debt....................................................           -         2,232
        Write-off of deferred financing costs...........................................         456             -
        Prepayment penalty on extinguishment of long-term debt..........................           -       (1,990)
 Changes in operating assets and liabilities:
    Accounts receivable.................................................................       3,162         (731)
    Inventories.........................................................................       5,684       (2,609)
    Prepaid expenses and other assets...................................................       1,144            51
    Accounts payable, accrued expenses and other current liabilities....................     (3,237)       (5,837)
    Other long-term liabilities.........................................................       (137)         (454)
                                                                                           -----------  ------------
        Net cash provided by (used in) operating activities.............................       2,816      (10,372)
                                                                                           -----------  ------------
 Cash flows from investing activities:
    Purchase of property, plant and equipment...........................................       (485)       (3,424)
    Proceeds from asset dispositions....................................................       1,498             -
                                                                                             ---------   -----------
        Net cash used in investing activities...........................................       1,013       (3,424)
                                                                                             ---------   -----------
 Cash flows from financing activities:
    Borrowings from revolving credit facility...........................................      43,709        38,600
    Repayments of revolving credit facility.............................................     (43,870)      (6,700)
    Repayment of term loan..............................................................     (2,885)      (40,000)
    Proceeds from issuance of term loan.................................................           -        20,000
    Repayment of capital leases.........................................................        (70)             -
    Change in overdraft.................................................................       (339)            18
    Capitalization of deferred financing costs..........................................       (834)       (1,863)
    Proceeds from exercise of common stock options, including tax benefits..............          93             -
                                                                                           -----------  ------------
        Net cash provided by (used in) financing activities.............................     (4,196)        10,055
                                                                                           -----------  ------------
 Effect of exchange rates on cash.......................................................          40           684
                                                                                           -----------  ------------
 Net increase (decrease) in cash........................................................       (327)       (3,057)
 Cash and cash equivalents, beginning of period.........................................         725         4,134
                                                                                           -----------  ------------
 Cash and cash equivalents, end of period...............................................   $     398    $    1,077
                                                                                           ===========  ============

                   The accompanying notes are an integral part of these consolidated financial statements


                                       4



                   QUAKER FABRIC CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                (Amounts in thousands, except per share amounts)

1. Operations

     Quaker Fabric Corporation and subsidiaries (the Company or Quaker) designs,
manufactures  and markets woven  upholstery  fabrics  primarily for  residential
furniture  markets  and  specialty  yarns for use in the  production  of its own
fabrics and for sale to  distributors of craft yarns and  manufacturers  of home
furnishings and other products.

     On   a   comparative    basis,    the   Company's   sales   have   declined
quarter-to-quarter  in each of the eight consecutive fiscal quarters ending July
1, 2006.  Primarily as a result of this decline in the Company's  sales,  Quaker
also reported operating losses in each of those fiscal quarters.

     As discussed in Note 6, in anticipation of not achieving  certain financial
covenants in the Company's 2005 Credit Agreement,  as hereinafter  defined,  the
Company  entered into  Amendment No. 3 to the 2005 Credit  Agreement in February
2006.  Subsequently,  while Quaker has made all  payments  under the 2005 Credit
Agreement  as they fell due,  the  Company  failed  to comply  with the  amended
financial  covenants  in the  2005  Credit  Agreement  as of the  end of  fiscal
February  2006.  As a result  of the  Company's  recurring  losses,  these  debt
covenant defaults and the possibility that the Company will be unable to achieve
the  improvements  in its  operating  performance  necessary to meet future debt
covenants,  the Company's independent registered public accounting firm notified
the Company that its report on the Company's  Fiscal 2005  financial  statements
would include an explanatory  paragraph  expressing  substantial doubt about the
Company's ability to continue as a going concern. The failure to deliver audited
financial  statements  to the lenders  without  qualification  or  expression of
concern  as to  uncertainty  of the  Company  to  continue  as a  going  concern
constituted a separate event of default under the 2005 Credit Agreement.

     As a result of these events of default,  all of the Company's  obligations,
liabilities  and  indebtedness  to the lenders  under the 2005 Credit  Agreement
could have been  declared due and payable in full at any time.  The Company then
engaged in discussions  with its lenders to obtain a forbearance  agreement or a
waiver with respect to these  defaults.  On March 22, 2006, the Company  entered
into  Amendment No. 4, as hereinafter  defined,  with respect to the 2005 Credit
Agreement.  Pursuant to Amendment No. 4, the Company's  lenders  agreed to waive
certain specified covenant defaults as of the end of fiscal February 2006 and to
make certain other amendments to the 2005 Credit  Agreement,  subject to certain
terms and  conditions.  Among the covenant  defaults  waived was the requirement
that the Company  deliver its Fiscal 2005 audited  financial  statements  to the
lenders  without  qualification  or  expression  of  concern,  by the  Company's
independent  registered public accounting firm, as to uncertainty of the Company
to continue as a going concern, and it should be noted that the report issued by
the Company's  independent  registered  public  accounting firm on the Company's
Fiscal 2005  financial  statements  includes an  explanatory  paragraph  raising
substantial  doubt  about the  ability  of the  Company to  continue  as a going
concern.

     On June 5, 2006,  the  Company  and the other  parties  to the 2005  Credit
Agreement entered into Amendment No. 5, effective as of May 6, 2006, to the 2005
Credit  Agreement  ("Amendment  No.  5") to (i) waive  compliance  with  certain
financial  covenants  through the end of fiscal 2006, (ii) reset the performance
levels in the two (2)  consecutive  month minimum  consolidated  EBITDA covenant
through  February of 2007,  (iii)  require the Company to continue to engage the
services of the Additional  Financial Consultant (as defined in Amendment No. 4)
to  perform  the  services  set  forth in  Amendment  No.  4,  (iv)  adjust  the
Availability  Reserve  requirements  to  levels  consistent  with the  Company's
forecasted cash flows (advances under the Revolving  Credit Facility are limited
to a formula  based on Quaker's  accounts  receivable  and  inventory  minus the
Availability  Reserve),  (v) add a new  "Minimum Net Cash Flow"  covenant,  (vi)
provide that a portion of the net proceeds  from the sale of certain  identified
real  estate and all of the net  proceeds of any other asset sales be applied to
the remaining  scheduled  installments  of principal  under the Term Loan in the
inverse  order of their  maturity,  (vii)  reinstate  the  Company's  ability to
request, convert and continue LIBOR rate loans, and (viii) increase the interest
rates payable by the Company on all outstanding balances by 200 basis points. In
addition,  the  Company  also  agreed to an  amendment  fee of $470,  payable in
monthly installments of $25 each, beginning on June 1, 2006, with the balance of
$294 due in mid-December 2006.

                                       5


     Management  has put a  restructuring  plan in  place  that is  intended  to
restore the Company to  profitability.  The key  elements of this  restructuring
plan include:  (i)  stabilizing  revenues from Quaker's  U.S.-based  residential
fabric  business  by  concentrating  the  Company's  marketing  efforts on those
markets least  sensitive to imported  products;  (ii) reducing  operating  costs
enough to compensate  for the drop the Company has  experienced  in its revenues
over the past few years;  (iii)  consolidating its manufacturing  facilities and
selling excess assets, including idled buildings and equipment;  (iv) developing
strategically  important  commercial  relationships  with a  limited  number  of
carefully  chosen  offshore  fabric mills to recapture the share of the domestic
residential  market  lost to foreign  imports  over the past few years;  and (v)
generating  additional  profitable sales by penetrating the outdoor and contract
fabric   markets  and  expanding  the  Company's   specialty   yarns   business.
Successfully   executing  this  restructuring  plan  will  require  considerable
operational,   management,   financial,  sales  and  marketing,   supply  chain,
information  systems  and design  expertise  involving  the need to  continually
recruit,  train and retain qualified  personnel.  There can be no assurance that
the Company will have the resources,  including the human  resources,  needed to
manage execution of its restructuring plan effectively,  or maintain its current
sales levels.

     The Company is  exploring  various  alternatives  to improve its  financing
situation. Such possibilities include a replacement of the 2005 Credit Agreement
and the sale of excess real estate and idled machinery and equipment.  To reduce
the Company's  working  capital  requirements  and further  conserve  cash,  the
Company may also further  reduce its cost  structure  by taking  actions such as
further  personnel  reductions  and/or the suspension of certain new product/new
market development projects. These actions may or may not prove to be consistent
with Quaker's  long-term  strategic  objectives.  There can be no assurance that
such  actions  will   generate   sufficient   resources  to  fully  address  the
uncertainties of the Company's financial position.

     As of July 1, 2006, there were $34.8 million of loans outstanding under the
2005  Credit  Agreement,   including  the  remaining  $16.1  million  Term  Loan
component,   and  approximately  $4.5  million  of  letters  of  credit.  Unused
availability  under the 2005 Credit  Agreement  fluctuates  daily and on July 1,
2006,  unused   availability  was  $4.1  million,   net  of  the  $4.25  million
Availability Reserve.

     In  addition,  the  Company  has  substantial  tangible  assets,  including
significant  investments in special-purpose  machinery and equipment useful only
in the  production of certain  types of yarns or fabrics.  A reduction in demand
for the Company's  products,  changes in the Company's product mix or changes in
the  various  internally-produced  components  used  in  the  production  of the
Company's  novelty yarns or fabrics could result in the idling of some or all of
this  equipment,  requiring the Company to test for  impairment of these assets.
Depending  upon the outcome of these  tests,  the  Company  could be required to
write-down  all or a  portion  of these  assets,  resulting  in a  corresponding
reduction in Quaker's earnings and net worth.  During 2005, this testing process
resulted  in the need for Quaker to write down  approximately  $10.2  million of
buildings,  machinery and equipment determined to be impaired.  The Company also
wrote down an  additional  $12.5  million of assets  determined  to be  impaired
during the second quarter of 2006.

Note 2 - BASIS OF PRESENTATION

     The accompanying  unaudited  consolidated  financial statements reflect all
normal  and  recurring  adjustments  that are,  in the  opinion  of  management,
necessary to present  fairly the financial  position,  results of operations and
cash  flows  for the  interim  periods  presented.  The  unaudited  consolidated
financial  statements  have been prepared  pursuant to the  instructions to Form
10-Q and Rule 10-01 of regulation S-X of the Securities and Exchange Commission.
In the opinion of management,  the accompanying unaudited consolidated financial
statements were prepared  following the same policies and procedures used in the
preparation of the audited financial  statements for the year ended December 31,
2005 and reflect all adjustments  (consisting of normal  recurring  adjustments)
considered  necessary to present  fairly the  financial  position and results of
operations  of Quaker  Fabric  Corporation  and  Subsidiaries  (the  "Company").
Operating  results  for the six months  ended  July 1, 2006 are not  necessarily
indicative  of the  results  expected  for the full  fiscal  year or any  future
period.  These  financial  statements  should  be read in  conjunction  with the
financial  statements and notes thereto  included in the Company's Annual Report
on Form 10-K for the year ended  December 31, 2005.  Certain  prior year amounts
have been  reclassified to conform with the current year's  presentation.  These
reclassifications  had no impact on the Company's  financial position or results
of operations.

                                       6


Loss Per Common Share

     Basic  loss  per  common  share is  computed  by  dividing  net loss by the
weighted  average  number of common shares  outstanding  during the period.  For
diluted loss per share, the denominator also includes dilutive outstanding stock
options  determined  using the treasury stock method.  Due to losses for the six
months ended July 1, 2006 and July 2, 2005, no  incremental  shares are included
in the dilutive weighted average shares outstanding  because the effect would be
antidilutive.  The dilutive  potential  common shares for the three months ended
July 1,  2006 and July 2,  2005  would  have  been 0 and 21,  respectively.  The
following  table  reconciles  weighted  average  common  shares  outstanding  to
weighted average common shares outstanding and dilutive potential common shares.



                                                                                         
                                                               Three Months Ended        Six Months Ended
                                                               ------------------        ----------------
                                                              July 1,     July 2,      July 1,     July 2,
                                                                2006        2005        2006         2005
                                                                ----        ----        ----         ----
                                                                             (In thousands)

Weighted average common shares outstanding................      16,877      16,826      16,860       16,826
Dilutive potential common shares..........................           -           -           -            -
                                                             ----------- -----------  ----------  -----------
Weighted average common shares outstanding and dilutive
   potential common shares................................      16,877      16,826      16,860       16,826
                                                             =========== ===========  ==========  ===========
Antidilutive options......................................       2,657       3,021       2,669        2,858
                                                             =========== ===========  ==========  ===========


Goodwill

     Goodwill represents the excess of the purchase price over the fair value of
identifiable  net assets  acquired.  In  accordance  with  Financial  Accounting
Standards  Board  Statement of Financial  Accounting  Standards  (SFAS) No. 142,
"Goodwill  and Other  Intangible  Assets," the Company  ceased  amortization  of
goodwill  effective  December 30, 2001. SFAS No. 142 also requires  companies to
test goodwill for  impairment at least  annually,  or when changes in events and
circumstances warrant an evaluation.  Due to lower than anticipated orders and a
related reduction in the Company's backlog position, the Company determined that
goodwill  should be tested for impairment at July 2, 2005 in accordance with the
provisions of SFAS No. 142. The Company tested for impairment using a discounted
cash flow approach.  As a result of this testing,  the Company  determined  that
goodwill  had been  impaired and should be written  down to $0.  Accordingly,  a
goodwill  impairment  charge of $5,432,  or $0.32 per share, was recorded in the
three month period ended July 2, 2005.

Property, Plant and Equipment

     Property,  plant and equipment are stated at cost. The Company provides for
depreciation and amortization on property and equipment on a straight-line basis
over their estimated useful lives. The useful life for leasehold improvements is
initially  established as the lesser of (i) the useful life of the asset or (ii)
the initial term of the lease  excluding  renewal option  periods,  unless it is
reasonably assured that renewal options will be exercised based on the existence
of a bargain  renewal option or economic  penalties.  If the exercise of renewal
options is reasonably assured due to the existence of bargain renewal options or
economic penalties, such as the existence of significant leasehold improvements,
the useful life of the leasehold improvements includes both the initial term and
any renewal periods.

     During  the  first  quarter  of  2006,   the  Company  sold  certain  fully
depreciated  equipment  for a gain of $110.  This  gain is  included  in  "Other
Expenses" in the Consolidated Statement of Operations.


Note 3 - RESTRUCTURING CHARGES AND ASSET IMPAIRMENTS

     The Company  initiated a restructuring  plan during 2005 and has previously
reported  restructuring charges and asset impairment charges.  Implementation of
this  plan  continues  during  2006,  with  further  consolidation  of  domestic
manufacturing  operations and  reductions in workforce as necessary.  During the
second quarter of 2006, the Company recorded $96 of employee  termination  costs
consisting of severance costs for eleven affected employees.

                                       7


       A summary of the Company's restructuring and asset impairments charges by
period is below:


                                                                                      
                                                         Three Months Ended July 2, 2005
                                   -------------------------------------------------------------------------------
                                       Balance           Cost            Cash          Non-Cash        Balance
                                    April 2, 2005      Incurred        Payments       Adjustments   July 2, 2005
                                   -------------------------------------------------------------------------------

Employee severance costs                    $   -      $      243     $          -    $         -    $         243
Asset impairments                               -           3,419                -         (3,419)               -
Restructuring professional fees                 -               -                -                               -
Plant consolidation costs                       -               -                -              -                -
                                   --------------- --------------- --------------- --------------- ---------------
                                            $   -      $    3,662     $          -    $    (3,419)   $         243
                                   =============== =============== =============== =============== ===============



                                                                                      
                                                           Three Months Ended July 1, 2006
                                   -------------------------------------------------------------------------------
                                       Balance           Cost            Cash          Non-Cash         Balance
                                    April 1, 2006      Incurred        Payments       Adjustments    July 1, 2006
                                   --------------- --------------- --------------- --------------- ---------------

Employee severance costs                    $ 194      $       96     $      (243)    $         -    $          47
Asset impairments                               -          12,504               -         (12,504)               -
Restructuring professional fees                 -             883            (794)                              89
Plant consolidation costs                       -             261            (261)              -                -
                                   --------------- --------------- --------------- --------------- ---------------
                                            $ 194      $   13,744     $    (1.298)    $   (12,504)   $         136
                                   =============== =============== =============== =============== ===============



                                                                                      
                                                            Six Months Ended July 2, 2005
                                   -------------------------------------------------------------------------------
                                       Balance           Cost            Cash          Non-Cash         Balance
                                     Jan. 2, 2005      Incurred        Payments       Adjustments    July 2, 2005
                                   --------------- --------------- --------------- --------------- ---------------

Employee severance costs                    $   -      $      243     $          -    $         -    $         243
Asset impairments                               -           3,419                -         (3,419)               -
Restructuring professional fees                 -               -                -                               -
Plant consolidation costs                       -               -                -              -                -
                                   --------------- --------------- --------------- --------------- ---------------
                                            $   -      $    3,662     $          -    $    (3,419)   $         243
                                   =============== =============== =============== =============== ===============



                                                                                      
                                                             Six Months Ended July 1, 2006
                                    ------------------------------------------------------------------------------
                                        Balance          Cost            Cash          Non-Cash         Balance
                                     Jan. 1, 2006      Incurred        Payments       Adjustments    July 1, 2006
                                    -------------- --------------- --------------- --------------- ---------------

Employee severance costs                    $  25      $      392     $      (370)    $         -    $          47
Asset impairments                               -          12,504               -         (12,504)               -
Restructuring professional fees                 -             883            (794)                              89
Plant consolidation costs                       -             261            (261)              -                -
                                    --------------- --------------- --------------- -------------- ---------------
                                            $  25      $   14,040     $    (1.425)    $   (12,504)   $         136
                                    =============== =============== =============== ============== ===============


                                       8


2005 Restructuring

     During the second  quarter of 2005,  the  Company  reduced  its  production
capacity by idling certain manufacturing  equipment. As a result of this change,
the Company  evaluated this idled equipment for  impairment,  in accordance with
SFAS No. 144,  "Accounting for the Impairment or Disposal of Long-Lived Assets."
Based upon the  projected  gross cash flows  expected from this  equipment,  the
Company  determined  that these assets were  impaired and recorded an impairment
charge of $3,419.  The  Company  also  reduced its  workforce  during the second
quarter of 2005 and recorded $243 of employee  termination costs,  consisting of
severance costs with respect to sixteen affected employees.

     During  the  third  quarter  of 2005,  the  Company  decided  to close  its
manufacturing   facility  located  at  763  Quequechan  Street  in  Fall  River,
Massachusetts and offer the building for sale. As a result of this decision, the
building and certain of the  equipment in it were  evaluated  for  impairment in
accordance  with SFAS No. 144. Based on projected gross cash flows expected from
this  equipment  and  facility,  the Company  determined  that these assets were
impaired and recorded a charge of $5,283,  representing  the difference  between
management's  estimate of their fair value and their book value.  In  accordance
with SFAS No. 144, the  building and certain  equipment  was  classified  in the
balance  sheet as  "Assets  held for  sale." In  addition,  due to  weakness  in
upholstery fabric orders, the Company evaluated its prepaid marketing  materials
for  impairment.  As a result of this analysis,  the Company  determined  that a
portion of this asset had been impaired and recorded a charge of $707 during the
third quarter of 2005.

     During  the  fourth   quarter  of  2005,  the  Company  idled  all  of  the
manufacturing  equipment at its Somerset,  Massachusetts facility and decided to
offer the building for sale and to move the machinery and equipment into another
facility  at such time as the  facility  was sold.  This  facility  manufactured
chenille  yarns.  The net book value of the  machinery  and  equipment  idled is
approximately $4,300. This equipment was evaluated for impairment as of December
31, 2005 and it was determined that an impairment charge of $1,385 was required.
The building was also  evaluated for  impairment as of December 31, 2005 and the
Company  determined  that no impairment  charge was required.  During the fourth
quarter  2005,  the Company also recorded an  additional  $154 asset  impairment
charge related to its  manufacturing  facility at 763 Quequechan  Street in Fall
River, Massachusetts.

2006 Restructuring

     During the second quarter of 2006, the Company continued to consolidate its
operations  as a  result  of  continued  weakness  in its  domestic  sales.  The
principal  objective of these efforts is to reduce the  Company's  manufacturing
and   operating   costs  by   consolidating   operations  at  its  six  existing
manufacturing  facilities  into no more than three  facilities.  As a result,  a
significant  amount of equipment will be idled and potentially  sold.  Also, the
Company  plans to offer  for sale  three  owned  manufacturing  facilities.  The
Company  evaluated these facilities and equipment for impairment,  in accordance
with SFAS No. 144. Based upon the projected gross cash flows expected from these
assets,  the Company  determined that these assets were impaired and recorded an
impairment charge of $12,504.

     During the second  quarter of 2006, the Company also incurred $261 of plant
consolidation  expenses as a result of moving equipment and preparing facilities
and  equipment  for sale.  The Company  anticipates  that the  consolidation  of
facilities  will be  completed  by the  second  quarter  of 2007 and  that  cash
payments for these expenses will be  approximately  $1,900 during the balance of
2006.  Management  estimates that upon  completion of this  consolidation  plan,
fixed  manufacturing  and  overhead  costs  will  be  reduced  by  $2,100  on an
annualized basis.

     In  accordance  with  Amendment  No. 5 to the 2005  Credit  Agreement,  the
Company  engaged  Alvarez & Marsal to assist  the  Company in  implementing  its
restructuring  and  consolidation  plan.  Expenses  incurred  during  the second
quarter of 2006 for these  services were $883.  The Company  expects to continue
working with Alvarez & Marsal at least  through the end of the third  quarter of
2006.

Note 4 - INVENTORIES

     Inventories  are  stated  at the  lower  of  cost  or  market  and  include
materials,  labor and overhead.  A standard cost system is used and approximates
cost on a  first-in,  first-out  (FIFO)  basis.  Cost  for  financial  reporting
purposes is determined using the last-in, first-out (LIFO) method.

                                       9


     Inbound freight, purchasing and receiving costs, inspection costs, internal
transfer  costs and raw  material  warehousing  costs are all  capitalized  into
inventory  and  included  in cost of goods  sold as related  inventory  is sold.
Finished  goods  warehousing  costs  and the  cost of  operating  the  Company's
finished product distribution centers are included in SG&A expenses.

     Inventories consisted of the following:

                                                   July 1,        December 31,
                                                     2006             2005
                                                ---------------  --------------
                                                $      18,225    $     22,504
       Raw materials............................
       Work-in-process..........................        6,285           6,120
       Finished goods...........................       10,597          12,169
                                                ---------------  --------------
          Inventory at FIFO.....................       35,107          40,793
       LIFO adjustment..........................      (2,964)         (2,966)
                                                ---------------  --------------
          Inventory at LIFO.....................$      32,143    $     37,827
                                                ===============  ==============

Note 5 - SEGMENT REPORTING

     The Company  operates as a single business  segment  consisting of sales of
two products,  upholstery fabric and specialty yarns.  Management  evaluates the
Company's  financial  performance  in the  aggregate and allocates the Company's
resources without distinguishing between yarn and fabric products.

     Net sales to  unaffiliated  customers  by major  geographical  area were as
follows:

                                Three Months Ended       Six Months Ended
                              ----------------------- ------------------------
                               July 1,     July 2,     July 1,      July 2,
                                2006         2005        2006         2005
                                ----         ----        ----         ----
                                              (In thousands)

United States............     $ 36,435    $  60,501   $  76,093    $ 112,510
Canada...................        1,890        2,961       4,162        5,660
Mexico...................        1,327        1,421       2,927        3,034
Middle East..............          443          945         995        1,400
South America............        1,437        1,084       2,428        2,028
Europe...................          546          859       1,285        1,630
All Other................          802        1,114       1,270        1,838
                              ----------  ----------- -----------  -----------
                              $ 42,880    $  68,885   $  89,160    $ 128,100
                              ==========  =========== ===========  ===========


     Net sales by product category are as follows:

                                Three Months Ended       Six Months Ended
                              ----------------------- ------------------------
                               July 1,     July 2,     July 1,      July 2,
                                2006         2005        2006         2005
                                ----         ----        ----         ----
                                              (In thousands)

Fabric...................     $ 41,253    $  58,723   $  85,990    $ 112,212
Yarn.....................        1,627       10,162       3,170       15,888
                              ----------  ----------- -----------  -----------
                              $ 42,880    $  68,885   $  89,160    $ 128,100
                              ==========  =========== ===========  ===========

                                       10


Note 6 - DEBT


                                                                          
  Debt consists of the following:
                                                                 July 1,         December 31,
                                                                   2006              2005
                                                             -----------------  ---------------
     Senior Secured Revolving Credit Facility                $       18,719     $     18,880
      Term Loan payable in quarterly principal installments
        through May 1, 2006 and monthly installments
        thereafter, plus interest, over a 5 year period
         beginning November 1, 2005                                  16,115           19,000
                                                              --------------     ------------
     Total Debt                                              $       34,834     $     37,880
     Less: Current Portion of Term Loan                              16,115           19,000
           Current Portion of Senior Secured
             Revolving Credit Facility                               18,719           18,880
                                                              --------------     ------------
     Total Long-Term Debt                                    $            -     $          -
                                                              ==============     ============


     On May  18,  2005,  Quaker  Fabric  Corporation  of  Fall  River  (QFR),  a
wholly-owned subsidiary of the Company, entered into a five-year, $70,000 senior
secured revolving credit and term loan agreement with Bank of America,  N.A. and
two other  lenders  (the  2005  Credit  Agreement).  The 2005  Credit  Agreement
provides for a $20,000 term loan (the Term Loan) and a $50,000  revolving credit
and  letter of credit  facility  (the  Revolving  Credit  Facility),  reduced by
Amendment Nos. 3 and 4 (as hereinafter  defined) to $30,000.  QFR's  obligations
under the 2005  Credit  Agreement  are  guaranteed  by the  Company  and two QFR
subsidiaries (the Guaranty).  Pursuant to a Security Agreement (also dated as of
May 18, 2005) executed by QFR, the Company,  and two subsidiaries of QFR, all of
QFR's  obligations under the 2005 Credit Agreement are secured by first priority
liens  upon all of QFR's and the  Company's  assets and on the assets of the two
QFR subsidiaries acting as guarantors (the Security Agreement).

     Advances  to QFR under the  Revolving  Credit  Facility  are  limited  by a
formula  based  on  Quaker's  accounts   receivable  and  inventory,   minus  an
Availability  Reserve (and such other  reserves as the Bank may  establish  from
time to  time in its  reasonable  credit  judgment.)  Advances  made  under  the
Revolving Credit Facility bear interest at the prime rate plus Applicable Margin
and until  October  21,  2005 the  Applicable  Margin  was 0.75% for prime  rate
advances. Thereafter, the Applicable Margin is adjusted quarterly based upon the
Company's ratio of Consolidated  Total Funded Debt to EBITDA,  as defined in the
2005 Credit Agreement, with the Applicable Margin ranging from 0.25% to 1.0% for
prime rate advances.  When the 2005 Credit  Agreement was initially put in place
in May of 2005,  LIBOR  (London  Interbank  Offered  Rate)  rate loans were also
permissible with respect to the Term Loan at an Applicable Margin of 2.25% until
October  21,  2005,  with  quarterly  adjustments  ranging  from  1.75%  to 2.5%
thereafter,  based upon the Company's ratio of Consolidated Total Funded Debt to
EBITDA.  Amendment No. 4 (as hereinafter  defined)  eliminated  QFR's ability to
request,  convert or continue LIBOR rate loans.  Amendment No. 5 (as hereinafter
defined) reinstated the Company's ability to request, convert and continue LIBOR
rate loans,  and  increased  the  interest  rates  payable by the Company on all
outstanding  balances  by 200 basis  points.  As of July 1, 2006,  the  weighted
average interest rates of the advances outstanding was 10.26%.

     The Revolving Credit Facility has a term of five years which expires on May
18, 2010.  Effective March 22, 2006, the 2005 Credit Agreement requires that all
funds in the Company's cash operating account be applied daily to the payment of
outstanding advances under the Revolving Credit Facility.

     The Term Loan bears interest at the prime rate plus  Applicable  Margin and
until October 21, 2005, the Applicable Margin was 1.50% for prime rate advances.
Thereafter, the Applicable Margin is adjusted quarterly based upon the Company's
ratio of  Consolidated  Total  Funded Debt to EBITDA,  as  defined,  in the 2005
Credit Agreement with the Applicable Margin for prime rate advances ranging from
1.00% to 1.75%. When the 2005 Credit Agreement was initially put in place in May
of 2005, LIBOR (London  Interbank Offered Rate) rate loans were also permissible
with respect to the Term Loan at an Applicable  Margin of 3.0% until October 21,
2005, with quarterly adjustments ranging from 2.5% to 3.25% thereafter, based

                                       11



upon the Company's ratio of Consolidated Total Funded Debt to EBITDA.  Amendment
No. 4 (as hereinafter  defined) eliminated QFR's ability to request,  convert or
continue LIBOR rate loans.  Amendment No. 5 (as hereinafter  defined) reinstated
the Company's  ability to request,  convert and continue  LIBOR rate loans,  and
increased the interest rates payable by the Company on all outstanding  balances
by 200 basis points.  As of July 1, 2006, the weighted average interest rates of
the advances  outstanding was 10.26%.  As of July 1, 2006, the weighted  average
interest rate of the Term Loan was 11.21%. Amortization of the Term Loan is over
a five-year period beginning  November 1, 2005, with payments of principal to be
made on a quarterly basis until May 1, 2006 and monthly  thereafter.  In certain
events,  such as the sale of  assets,  proceeds  must be used to prepay the Term
Loan.  During the second quarter of 2006, the Company sold certain equipment and
applied the  proceeds of $542 to reduce the Term Loan.  Also,  on June 28, 2006,
The Company  sold its facility  located at 763  Quequechan  Street,  Fall River,
Massachusetts for $1,138,  net of expenses.  In accordance with Amendment No. 5,
25% of the  proceeds or $284 was  applied to the Term Loan.  As of July 1, 2006,
remaining principal payments under the Term Loan are as follows:

             Fiscal Year
             -----------------------
             2006                                 $           2,000
             2007                                             4,000
             2008                                             4,290
             2009                                             4,500
             2010                                             1,325
                                                   -----------------
                                                  $          16,115
                                                   =================

     The 2005 Credit Agreement includes customary financial covenants, reporting
obligations,  and affirmative and negative covenants including,  but not limited
to,  limitations  on certain  business  activities  of the  Company  and QFR and
restrictions on the Company's and/or QFR's ability to declare and pay dividends,
incur additional indebtedness,  create certain liens, make capital expenditures,
incur capital lease  obligations,  make certain  investments,  engage in certain
transactions  with  stockholders  and  affiliates,   and  purchase,   merge,  or
consolidate with or into any other corporation. QFR is prohibited under the 2005
Credit  Agreement from paying dividends or otherwise  transferring  funds to the
Company.  Restricted  net assets as of July 1, 2006 equal 100% of the net assets
of the Company.

     QFR's initial  borrowing  under the 2005 Credit  Agreement was $46,500,  of
which $42,300 was used to repay, in full, all of QFR's  outstanding  obligations
under  Senior  Notes due October  2005 and 2007 that QFR issued to an  insurance
company  during 1997 and Series A Notes due February 2009 that QFR issued to the
same  insurance  company  during  2002,  with such  repayment  including a yield
maintenance  premium of $1,990. The balance of the initial borrowing was used to
cover approximately  $1,000 of closing costs and to repay, in full, all of QFR's
outstanding  obligations to Fleet National Bank (Fleet) under the Second Amended
and Restated  Credit  Agreement dated February 14, 2002 by and between Fleet and
QFR (the 2002 Credit  Agreement).  The  Company  recorded a charge in the second
quarter of 2005 of $2,232 for Early  Extinguishment  of Debt which  includes the
$1,990 yield  maintenance  premium plus the write off of existing  debt issuance
costs.

     On July 26,  2005,  the  Company  and the other  parties to the 2005 Credit
Agreement  entered into  Amendment  No. 1,  effective as of July 1, 2005, to the
2005 Credit Agreement to: (i) increase the  Availability  Reserve from $5,000 to
$7,500 effective August 20, 2005 and from $7,500 to $10,000 effective  September
24, 2005, (ii) reduce the minimum  consolidated EBITDA and fixed charge coverage
ratio  requirements in the financial  covenants,  (iii) reduce the limits on the
Company's  annual  capital   expenditure   programs,   and  (iv)  under  certain
circumstances,  require the Company to retain a consultant.  The Company paid an
amendment  fee of $87.5 which was  capitalized  and will be  amortized  over the
remaining term of the 2005 Credit Agreement.

     On October 25, 2005,  the Company and the other  parties to the 2005 Credit
Agreement entered into Amendment No. 2, effective as of October 21, 2005, to the
2005 Credit Agreement (Amendment No. 2) to: (i) reduce the Availability Reserve,
(ii) reduce the minimum  consolidated  EBITDA requirement for the fourth quarter
of  fiscal  2005  in  the  financial  covenants,  (iii)  eliminate  the  minimum
consolidated EBITDA requirement in its entirety for all periods after the fourth
quarter of fiscal 2005,  (iv) add a new Two Quarter Fixed Charge  Coverage Ratio
requirement to the financial  covenants  applicable to the five fiscal  quarters
beginning  with the first  quarter  of  fiscal  2006 and  ending  with the first
quarter of fiscal 2007,  (v) reduce the Minimum Fixed Charge  Coverage  Ratio in
the financial  covenants for the first fiscal quarter of 2006, (vi) increase the
Applicable  Margin by 0.25%  with  respect  to the Term  Loan and all  Revolving
Credit  Facility  advances until March 1, 2006,  when all subsequent  changes in
Applicable  Margins will be determined  solely based upon the Company's ratio of
Consolidated  Total Funded Debt to EBITDA.  The Company paid an amendment fee of
$175, which was capitalized and will be amortized over the remaining term of the
2005 Credit Agreement.

                                       12


     On February 3, 2006,  the Company and the other  parties to the 2005 Credit
Agreement  entered into  Amendment No. 3,  effective as of December 30, 2005, to
the 2005 Credit  Agreement  (Amendment No. 3) to (i) make certain  amendments to
the definitions of Consolidated EBITDA and Consolidated  Interest Expense,  (ii)
add a new  provision  with  respect to the  Company's  retention  of a Financial
Consultant  (as  defined  in  Amendment  No. 3),  (iii)  eliminate  the  minimum
consolidated  EBITDA requirement for the fourth quarter of fiscal 2005, (iv) add
a new two consecutive  month minimum  consolidated  EBITDA covenant  through May
2006,  (v) eliminate the Minimum Fixed Charge  Coverage  Ratio for the first two
fiscal  quarters of 2006 and reduce the Minimum Fixed Charge  Coverage Ratio for
the third  quarter of 2006,  and (vi)  eliminate  the Two Quarter  Fixed  Charge
Coverage  Ratio  requirement  for the first  quarter of 2006.  In addition,  the
Company also agreed to pay a fee of $175 in exchange for a $17,500  reduction in
the  Revolving  Credit  Facility to  $32,500,  effective  February  2, 2006.  In
accordance with EITF 98-14, Debtor's Accounting for Changes in Line-of-Credit or
Revolving Debt Arrangements, the Company expensed $401 of previously capitalized
debt issuance  costs  associated  with this  reduction in the  Revolving  Credit
Facility, which is included in "Other Expenses."

     On March 22,  2006,  the Company  and the other  parties to the 2005 Credit
Agreement  entered into Waiver and  Amendment  No. 4,  effective as of March 22,
2006,  to the 2005  Credit  Agreement  (Amendment  No. 4) to (i)  waive  certain
Specified  Defaults arising out of the Company's  failure to comply with the two
(2)  consecutive  month minimum  consolidated  EBITDA covenant for the two month
period  ending  at the end of  Fiscal  February  and the  Company's  anticipated
failure  to  deliver  audited  financial  statements  without  qualification  or
expression of concern as to the uncertainty of the Parent to continue as a going
concern  within  ninety  (90)  days of the end of  Fiscal  2005,  (ii) add a new
provision  with respect to the Company's  retention of an  Additional  Financial
Consultant (as defined in Amendment No. 4) to perform certain specific  services
set forth in Amendment No. 4, (iii) increase the Availability  Reserve from $7.5
million  to $8.5  million  during the period  commencing  on March 22,  2006 and
ending on May 1, 2006 (advances under the Revolving  Credit Facility are limited
to a formula  based on Quaker's  accounts  receivable  and  inventory  minus the
Availability  Reserve),  (iv)  eliminate the two (2)  consecutive  month minimum
consolidated  EBITDA  covenant  for the two  month  period  ending at the end of
Fiscal  March,  (v)  change  the  amortization  schedule  on the Term  Loan from
quarterly to monthly, effective June 1, 2006, (vi) require that the net proceeds
of any  asset  sales be  applied  to the  remaining  scheduled  installments  of
principal  under the Term Loan in the inverse  order of their  maturity,  rather
than pro rata,  (vii) by no later than May 12,  2006,  provide the lenders  with
weekly  13-week cash flow  forecasts  and a revised 2006 business  plan,  (viii)
require that all cash  received by the Company be applied daily to the reduction
of the Company's obligations under the Revolving Credit Facility,  requiring the
Company to re-borrow funds more  frequently to meet its liquidity  requirements,
(ix) end the  Company's  ability to request,  convert or continue any LIBOR rate
loans,  and (x)  require the Company to  reimburse  not only the  Administrative
Agent but also the other  lenders  for all  out-of-pocket  expenses  incurred in
connection   with  the   preparation   of  Amendment  No.  4  and  the  on-going
administration  of the Loan Documents.  In addition,  the Company also agreed to
pay an amendment  fee of $125 in exchange for the  amendment  and a $2.5 million
reduction  in the Total  Commitment  (as defined in the 2005 Credit  Agreement),
bringing the Total  Commitment down to $30.0 million,  effective March 22, 2006.
In accordance with EITF 98-14, Debtor's Accounting for Changes in Line-of-Credit
or Revolving Debt Arrangements,  the Company expensed $55 of debt issuance costs
associated  with this  reduction  in the  Revolving  Credit  Facility,  which is
included in "Other Expenses."

     On June 5, 2006,  the  Company  and the other  parties  to the 2005  Credit
Agreement entered into Amendment No. 5, effective as of May 6, 2006, to the 2005
Credit  Agreement  ("Amendment  No.  5") to (i) waive  compliance  with  certain
financial  covenants  through the end of fiscal 2006, (ii) reset the performance
levels in the two (2)  consecutive  month minimum  consolidated  EBITDA covenant
through  February of 2007,  (iii)  require the Company to continue to engage the
services of the Additional  Financial Consultant (as defined in Amendment No. 4)
to  perform  the  services  set  forth in  Amendment  No.  4,  (iv)  adjust  the
Availability  Reserve  requirements  to  levels  consistent  with the  Company's
forecasted cash flows (advances under the Revolving  Credit Facility are limited
to a formula  based on Quaker's  accounts  receivable  and  inventory  minus the
Availability  Reserve),  (v) add a new  "Minimum Net Cash Flow"  covenant,  (vi)
provide that a portion of the net proceeds  from the sale of certain  identified
real  estate and all of the net  proceeds of any other asset sales be applied to
the remaining  scheduled  installments  of principal  under the Term Loan in the
inverse  order of their  maturity,  (vii)  reinstate  the  Company's  ability to
request, convert and continue LIBOR rate loans, and (viii) increase the interest
rates payable by the Company on all outstanding balances by 200 basis points. In
addition,  the  Company  also  agreed to an  amendment  fee of $470,  payable in
monthly installments of $25 each, beginning on June 1, 2006, with the balance of
$294 due in mid-December 2006.

                                       13


     As of July 1, 2006, there were $34,834 of loans  outstanding under the 2005
Credit  Agreement,  including  the $16,115  term loan  component,  approximately
$4,500 of letters of credit and unused availability of approximately $4,100, net
of the  Availability  Reserve,  which includes the $4,250  Availability  Reserve
required by Amendment No. 5. In accordance  with EITF 86-30,  Classification  of
Obligations  When a Violation is Waived by the  Creditor,  all of the  Company's
outstanding debt under the 2005 Credit Agreement is classified as current.

     The Company's ability to meet its current  obligations is dependent on: (i)
its  access  to trade  credit,  (ii) its  operating  cash  flow  and  (iii)  its
Availability  under the 2005 Credit  Agreement,  which is a function of Eligible
Accounts Receivable,  Eligible Inventory,  and the Availability Reserve as those
terms are defined in the 2005 Credit Agreement. Availability is typically lowest
during  the third  quarter  of each  fiscal  year  principally  due to:  (i) the
seasonality  of the  Company's  business  and (ii) the  negative  effects of the
Company's  annual two-week July shutdown period on sales and cash.  Increases in
the Availability  Reserve,  such as those reflected in Amendment Nos. 1 and 4 to
the 2005 Credit  Agreement,  discussed above,  reduce  Availability and thus the
Company's  ability to borrow.  In like  manner,  decreases  in the  Availability
Reserve,  such  as  those  reflected  in  Amendment  No.  2 to the  2005  Credit
Agreement, discussed above, increase Availability and thus the Company's ability
to borrow.  The  Company  manages its  inventory  levels,  accounts  payable and
capital  expenditures to provide adequate resources to meet its operating needs,
maximize  its cash  flow and  reduce  the need to borrow  under the 2005  Credit
Agreement.  However,  its cash position may be adversely  affected by factors it
cannot completely control, including but not limited to, a reduction in incoming
order rates, production rates, sales, and accounts receivable, as well as delays
in receipt of payment of accounts  receivable  and  limitations of trade credit.
The Company has  implemented a plan to reduce its investment in inventory and is
seeking to  dispose  of  certain  production  equipment  and  manufacturing  and
warehousing  facilities  as  part  of  its  ongoing  restructuring  program.  In
addition,  management adjusts the Company's cost structure on a continuing basis
to reflect changes in demand.

Note 7 - ACCOUNTING FOR STOCK-BASED COMPENSATION

     Accounting  for  Stock-Based  Compensation.  Prior to  January  1, 2006 the
Company  accounted  for its stock  option plans under APB 25 as well as provided
disclosure  of stock based  compensation  as outlined  in  Financial  Accounting
Standards  Board Statement No. 123,  "Accounting  for Stock-Based  Compensation"
("SFAS 123") as amended by Financial  Accounting  Standards  Board Statement No.
148, "Accounting for Stock-Based  Compensation Transition and Disclosure" ("SFAS
148").  SFAS 123  required  disclosure  of pro forma net  income,  EPS and other
information  as if the fair value  method of  accounting  for stock  options and
other equity  instruments  described in SFAS 123 had been  adopted.  The Company
adopted  Financial  Accounting  Standards  Board Statement No. 123R "Share Based
Payment" ("SFAS 123R") effective January 1, 2006 using the modified  prospective
method.  No unvested stock options were  outstanding as of December 31, 2005. No
stock options were granted and no modifications to outstanding options were made
during the six months ended July 1, 2006.

     Had  compensation  cost for awards granted under the Company's  stock-based
compensation  plans been  determined  based on the fair value at the grant dates
consistent  with the  method  set  forth  in SFAS No.  123,  the  effect  on the
Company's net loss and loss per common share would have been as follows:

                                       14



                                                                                      
                                                                        Three Months Ended  Six Months Ended
                                                                           July 2, 2005       July 2, 2005
                                                                        ------------------ -------------------

                                                                          (In thousands)       (In thousands)
                                                                        --------------------------------------
                                                                           (Unaudited)          (Unaudited)

Loss, as reported                                                        $        (10,342)  $         (13,432)
Add: Stock-based employee compensation expense included in net income,
 net of related tax effects                                                            35                  65
Less: Stock-based employee compensation expense determined under Black-
 Scholes option pricing model, net of related tax effects                            (235)               (464)
                                                                         -----------------  ------------------
Pro forma loss:                                                          $        (10,542)  $         (13,831)
                                                                         =================  ==================

Loss per common share - basic
 As reported                                                             $          (0.63)  $           (0.82)
 Pro forma                                                               $          (0.63)  $           (0.82)

Loss per common share - diluted
 As reported                                                             $          (0.63)  $           (0.82)
 Pro forma                                                               $          (0.63)  $           (0.82)


     The Company has several  stock  option  plans (the  "Plans") in effect that
provide for the granting of non-qualified  stock options and other  equity-based
incentives to directors,  officers, and employees of the Company.  Options under
the Plans are  generally  granted at fair market value and vesting is determined
by the Board of Directors.

     A summary of the Company's stock option activity is as follows:


                                                                                        
                                          Six Months Ended                     Fiscal Year Ended
                                       -----------------------  ------------------------------------------------

                                            July 1, 2006          December 31, 2005           Jan 1, 2005
                                       -----------------------  ----------------------  ------------------------

                                                    Weighted                Weighted                 Weighted
                                       Number of      Avg.      Number of      Avg.     Number of       Avg.
                                         Shares     Exercise      Shares     Exercise     Shares      Exercise
                                                      Price                    Price                    Price
                                       ----------  -----------  ----------  ----------  ----------  ------------

Options outstanding, beginning of year     3,007        $7.57       3,147       $7.58       3,218         $7.57
Granted                                        -            -           -           -          10         $9.12
Exercised                                     51        $1.37           -           -         (30)        $5.31
Forfeited                                    299        $7.09        (140)      $7.79         (51)        $8.52
                                       ----------               ----------              ----------
Options outstanding, end of year           2,657        $7.74       3,007       $7.57       3,147         $7.58
Options exercisable                        2,657        $7.74       3,007           -       2,125         $7.50
Options available for grant                2,073            -       1,766           -       1,633             -
Weighted average fair value per share
 of options granted                            -            -           -           -           -         $4.25


                                       15


     The following  table  summarizes  information  for options  outstanding and
exercisable at July 1, 2006:


                                  Weighted     Weighted                 Weighted
                                  Average       Average                  Average
                       Options    Exercise  Remaining Life   Options    Exercise
                     Outstanding   Price      (in years)   Exercisable    Price

     $1.78 - 3.53            2      $ 2.75          0.0          2       $ 2.75
     $3.54 - 5.30          458        4.24          4.1        458         4.24
     $5.31 - 7.07          675        6.43          5.3        675         6.43
     $7.08 - 8.84          618        8.03          4.3        618         8.03
     $8.85 - 10.60         808        9.61          4.4        808         9.61
     $12.37 - 14.14         30       13.00          2.1         30        13.00
     $15.90 - 17.67         66       17.67          1.9         66        17.67
                         -----      ------          ---      -----       ------
                         2,657       $7.74          4.5      2,657       $ 7.74
                         =====       =====          ===      =====        =====


Note 8 - COMMITMENTS AND CONTINGENCIES

     (a) Litigation. In the ordinary course of business, the Company is party to
various types of litigation. The Company believes it has meritorious defenses to
all claims and in its opinion,  all litigation  currently  pending or threatened
will not have a material effect on the Company's financial position,  results of
operations or liquidity.

     (b) Environmental  Cleanup Matters. The Company accrues for estimated costs
associated with known environmental matters when such costs are probable and can
be  reasonably  estimated.  The actual  costs to be incurred  for  environmental
remediation  may vary  from  estimates,  given  the  inherent  uncertainties  in
evaluating  and  estimating  environmental  liabilities,  including the possible
effects of changes in laws and regulations, the stage of the remediation process
and the magnitude of contamination found as the remediation  progresses.  During
2003, the Company entered into agreements with the  Massachusetts  Department of
Environmental  Protection  (MADEP) to install air pollution control equipment on
three  exhaust  stacks  at  one of  its  manufacturing  plants  in  Fall  River,
Massachusetts.  Management  anticipates  that  the  costs  associated  with  the
acquisition and installation of the equipment will total approximately $900. The
required  pollution  control  equipment is installed on two of the three exhaust
stacks,  and the Company  reached an agreement with MADEP  extending the date by
which the  equipment  required on the third stack must be  installed  to October
2006.  Management  believes  the  ultimate  disposition  of known  environmental
matters  will not have a  material  adverse  effect  on the  liquidity,  capital
resources, business or consolidated financial position of the Company.

Note 9 - INCOME TAXES

     The Company  accounts for income taxes under SFAS No. 109,  "Accounting for
Income Taxes." This statement  requires that the Company recognize a current tax
liability or asset for current taxes  payable or  refundable  and a deferred tax
liability or asset for the estimated future tax effects of temporary differences
and  carryforwards to the extent they are realizable.  A valuation  allowance is
recorded to reduce the Company's  deferred tax assets to the amount that is more
likely than not to be realized.  The Company does not provide for United  States
income  taxes on  earnings of  subsidiaries  outside of the United  States.  The
Company's  intention  is to  reinvest  these  earnings  permanently.  Management
believes  that United States  foreign tax credits  would  largely  eliminate any
United States taxes or offset any foreign withholding taxes.

     The Company  determines  its  periodic  income tax  expense  based upon the
current  period  income  and the  estimated  annual  effective  tax rate for the
Company.  The rate is revised,  if necessary,  as of the end of each  successive
interim  period  during the fiscal year to reflect the  Company's  best  current
estimate of its annual effective tax rate.

                                       16


Note 10 - DEFERRED COMPENSATION PLAN

     The Company  maintains  a deferred  compensation  plan for  certain  senior
executives of the Company.  Benefits  payable upon  retirement are grossed up by
the Company's  marginal tax rate.  During the first quarter of 2005, the Company
reduced Other Long-term  Liabilities and Selling,  General,  and  Administrative
expenses by approximately $575,  primarily due to four executives  contractually
waiving their rights to have their benefit grossed up by the marginal tax rate.


Note 11 - RECENT ACCOUNTING PRONOUNCEMENTS

     In March 2005,  the  Financial  Accounting  Standards  Board (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 the entity. FIN 47 was
effective  for the Company on December 31, 2005.  The adoption of FIN 47 did not
have a material effect on the Company's Consolidated Financial Statements.

     In December  2004,  the FASB issued SFAS No. 123R,  "Share-Based  Payment,"
(SFAS No. 123R). SFAS No. 123R replaces SFAS No. 123, and supersedes APB Opinion
No.  25.  Statement  123R  covers  a  wide  range  of  share-based  compensation
arrangements and requires that the  compensation  cost related to these types of
payment  transactions  be  recognized  in  financial  statements.  Cost  will be
measured based on the fair value of the equity or liability  instruments issued.
Statement 123R became  effective for years  beginning after June 15, 2005 and is
effective for the Company  beginning in the first  quarter of 2006.  The Company
has adopted  the  modified  prospective  method and  therefore  will not restate
prior-period  results.  No unvested  options were outstanding as of December 31,
2005.

     In November  2004, the FASB issued SFAS No. 151,  "Inventory  Costs," which
amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing.  This amendment
clarifies the accounting for abnormal amounts of idle facility expense, freight,
handling costs and wasted material (spoilage).  SFAS No. 151 requires that those
items be recognized as  current-period  charges  regardless of whether they meet
the criteria  specified in ARB 43 of "so  abnormal".  In addition,  SFAS No. 151
requires  that  allocation  of  fixed  production  overheads  to  the  costs  of
conversion be based on normal  capacity of the production  facilities.  SFAS No.
151 is effective for financial  statements for fiscal years beginning after June
15,  2005.  The  adoption of SFAS No. 151 did not have a material  effect on the
Company's Consolidated Financial Statements.


Note 12 - ASSETS HELD FOR SALE

     During the second half of 2005,  the Company  idled  certain  manufacturing
equipment  and  decided  to offer  two  owned  facilities  for  sale.  The land,
buildings and  improvements  were written down to management's  estimate of fair
market  value and placed  with a real  estate  broker.  More  specifically,  the
Company  entered into  agreements  during the first  quarter of 2006 to sell its
Quequechan  Street  facility  in Fall River and its County  Street  facility  in
Somerset,  Massachusetts  for $1,400 and $1,700,  respectively.  The  Quequechan
Street  facility  sold in June 2006 for  $1,400  less  expenses  of $118 and the
County Street facility sold in July 2006 for $1,625. The Company sold the County
Street  facility for a gain of $367 which will be reported in the third quarter.
In  addition,  the Company has 60 acres of  unimproved  land  purchased in 1998,
which has been placed with a real estate broker for sale. This land is stated at
the lower of cost or estimated fair market value based upon a recent independent
appraisal. Assets held for sale consist of the following:

                                       17



                                                                       
                                                                   July 1,      December 31,
                                                                     2006           2005
                                                                --------------  -------------
     60 Acres of Unimproved Land in Fall River, Massachusetts   $       4,008   $      4,008
     Land, Buildings and Improvements                                   1,089          2,398
     Equipment                                                              -             77
                                                                 --------------- ------------
                                                                $       5,097   $      6,483
                                                                 =============== ============


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

     The Company's  fiscal year is a 52 or 53 week period ending on the Saturday
closest to January 1. "Fiscal 2005" was a 52 week period ended December 31, 2005
and "Fiscal 2006" will be a 52 week period ending  December 30, 2006.  The first
six months of Fiscal  2005 and Fiscal  2006 ended July 2, 2005 and July 1, 2006,
respectively.

Critical Accounting Policies
- ----------------------------

     The Company has concluded  that there were no material  changes  during the
first six months of 2006 that would  warrant  further  disclosure  beyond  those
matters previously disclosed in the Company's Annual Report on Form 10-K for the
year ended December 31, 2005.

Recent Accounting Pronouncements
- --------------------------------

     In March 2005,  the  Financial  Accounting  Standards  Board (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 the entity. FIN 47 was
effective  for the Company on December 31, 2005.  The adoption of FIN 47 did not
have a material effect on the Company's Consolidated Financial Statements.

     In December  2004,  the FASB issued SFAS No. 123R,  "Share-Based  Payment,"
(SFAS No. 123R). SFAS No. 123R replaces SFAS No. 123, and supersedes APB Opinion
No.  25.  Statement  123R  covers  a  wide  range  of  share-based  compensation
arrangements and requires that the  compensation  cost related to these types of
payment  transactions  be  recognized  in  financial  statements.  Cost  will be
measured based on the fair value of the equity or liability  instruments issued.
Statement 123R became  effective for years  beginning after June 15, 2005 and is
effective for the Company  beginning in the first  quarter of 2006.  The Company
has adopted  the  modified  prospective  method and  therefore  will not restate
prior-period  results.  No unvested  options were outstanding as of December 31,
2005.

     In November  2004, the FASB issued SFAS No. 151,  "Inventory  Costs," which
amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing.  This amendment
clarifies the accounting for abnormal amounts of idle facility expense, freight,
handling costs and wasted material (spoilage).  SFAS No. 151 requires that those
items be recognized as  current-period  charges  regardless of whether they meet
the criteria  specified in ARB 43 of "so  abnormal".  In addition,  SFAS No. 151
requires  that  allocation  of  fixed  production  overheads  to  the  costs  of
conversion be based on normal  capacity of the production  facilities.  SFAS No.
151 is effective for financial  statements for fiscal years beginning after June
15,  2005.  The  adoption of SFAS No. 151 did not have a material  effect on the
Company's Consolidated Financial Statements.

                                       18


General
- -------

     Overview. Quaker is a leading designer, manufacturer and worldwide marketer
of  woven  upholstery  fabrics  and one of the  largest  producers  of  Jacquard
upholstery  fabrics in the world.  To complement the Company's  U.S.  production
capability and to generate incremental sales, Quaker has recently begun to build
a global fabric  sourcing  capability.  This global fabric  sourcing  capability
primarily  involves the development of commercial  relationships  with a limited
number of carefully  chosen  offshore  fabric mills and is intended to allow the
Company to recapture the share of the domestic residential market it has lost to
foreign imports over the past few years. The Company also manufactures specialty
yarns,  most  of  which  are  used in the  production  of the  Company's  fabric
products.  The balance is sold to manufacturers of craft yarns, home furnishings
and other products.

     Overall  demand  levels in the  upholstery  fabric sector are a function of
overall demand for household  furniture,  which is, in turn, affected by general
economic conditions, population demographics, new household formations, consumer
confidence  and disposable  income  levels,  sales of new and existing homes and
interest rates.

     Competition in the industry is intense, from both domestic fabric mills and
fabric mills located outside the U.S.  manufacturing  products for sale into the
U.S. market.  In addition,  there has been a recent and significant  increase in
imports of both  furniture  coverings and fully  upholstered  furniture into the
U.S.  market,  with industry data indicating  that sales of imported  fabrics in
both roll and kit, i.e., cut and sewn,  form  represented  approximately  42% of
total  U.S.  fabric  sales  during  2004,  up from  29% in 2003 and 11% in 2002.
Management believes that this trend continued throughout 2005 and into 2006.

     The  Company's  fabric  products  compete with other  furniture  coverings,
including leather,  suede,  microdenier faux suede,  prints,  tufts,  flocks and
velvets,  for consumer  acceptance.  Consumer  tastes in  upholstered  furniture
coverings are somewhat  cyclical and do change over time, with various coverings
gaining or losing share depending on changes in home  furnishing  trends and the
amount of retail floor space allocated to various upholstered  furniture product
categories  at any given time.  For example,  leather  furniture  and  furniture
covered with microdenier faux suede products, primarily imported in roll and kit
(i.e.,  cut and sewn) form from low labor cost  countries,  particularly  China,
have  enjoyed  growing  popularity  over the past few  years,  primarily  at the
expense of woven  fabrics,  such as the Jacquards and other woven fabrics Quaker
manufactures. In some retail furniture stores, these products may occupy as much
as 50% of the floor space allocated to upholstered furniture products.

     Competitive  factors  in  the  industry  include  product  design,  product
pricing,  customer  service and quality.  Competition  from lower cost  imported
products has increased,  particularly from those products coming into the United
States from China.  Management considers such factors as incoming customer order
rates, size of production backlog,  manufacturing efficiencies,  product mix and
price points in  evaluating  the  Company's  financial  condition  and operating
performance.  Incoming  orders  during  the first  six  months of 2006 were down
approximately  25.7% compared to the first six months of 2005. The total backlog
of fabric and yarn  products at the end of the first six months of 2006 was $8.7
million, down $6.7 million compared to that of a year ago, with the dollar value
of the yarn  backlog  down $2.9  million  or 89.6% and the  dollar  value of the
fabric backlog down $3.8 million or 31.4%.

Results of Operations - Quarterly Comparison
- ---------------------

     Net  Sales.  Net sales  for the  second  quarter  of 2006  decreased  $26.0
million,  or 37.8%, to $42.9 million from $68.9 million in the second quarter of
2005.  Net fabric  sales  within the United  States  decreased  30.8%,  to $34.9
million in the second  quarter of 2006 from $50.4 million in the second  quarter
of 2005, as a result of continued  competition  from leather,  microdenier  faux
suede and other  furniture  coverings  being  imported into the U.S. in roll and
"kit" form,  primarily  from low labor cost countries in Asia. Net foreign sales
of fabric  decreased  23.4%,  to $6.4 million in the second quarter of 2006 from
$8.4 million in the second  quarter of 2005.  This decrease in foreign sales was
due primarily to lower sales in Canada.  Canadian  furniture  manufacturers sell
furniture  into  both the  United  States  and  Canadian  markets  where  strong
competition  from imported faux suede fabrics and leather  continued  during the
second  quarter  of  2006  and  contributed  to  a  more  difficult  competitive
environment.  Sales to the Middle East were also down due to unrest in the area.
Net yarn sales  decreased  to $1.6  million  in the second  quarter of 2006 from
$10.2  million in the second  quarter of 2005,  with the  decrease in the second
quarter of 2006  principally due to lower craft yarn sales to a single customer.
Sales to this customer  accounted  for 0.0% of second  quarter 2006 and 87.4% of
second quarter 2005 yarn sales.

                                       19


     The gross volume of fabric sold  decreased  35.6%,  to 6.5 million yards in
the second  quarter  of 2006 from 10.1  million  yards in the second  quarter of
2005. The weighted  average gross sales price per yard increased  6.8%, to $6.27
in the second  quarter of 2006 from  $5.87 in the second  quarter of 2005,  as a
result of both a general  price  increase  effective  April 2005 and product mix
changes.  The Company sold 20.6% fewer yards of middle to better-end fabrics and
56.6% fewer yards of promotional-end  fabrics in the second quarter of 2006 than
in the second  quarter of 2005. The average gross sales price per yard of middle
to better-end fabrics remained constant, at $7.18 in the second quarters of 2006
and 2005.  The average  gross sales  price per yard of  promotional-end  fabrics
decreased  by 2.5%,  to $3.95 in the  second  quarter  of 2006 from $4.05 in the
second quarter of 2005.

     Gross Margin.  The gross margin  percentage  for the second quarter of 2006
decreased  to  12.2%,  from  14.7% for the  second  quarter  of 2005.  Lower raw
material costs due to the elimination of acrylic surcharges produced a 260 basis
point  improvement in the gross profit margin.  However,  higher fixed costs per
unit  related to  declining  sales  volume led to a decline in the gross  profit
margin of approximately 480 basis points. Lower operating  efficiencies resulted
in an additional 30 basis points of margin decline.

     Restructuring and Impairment  Charges.  During the three month period ended
July 1, 2006,  the  Company  reported a  restructuring  charge of $13.7  million
consisting of: $12.5 million of asset impairments, $0.9 million for professional
fees  required  by  Amendment  Nos. 4 and 5 to the 2005 Credit  Agreement,  $0.2
million  of  plant   consolidation   expenses  and  $0.1  million  for  employee
termination  costs  consisting  of severance  costs  payable to eleven  affected
employees.

     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  expenses decreased to $8.8 million in the second quarter of 2006
as compared to $12.6  million in the second  quarter of 2005,  primarily  due to
lower  sales  commissions  as a result of lower  sales and a decrease in payroll
costs attributable to staffing reductions.  Second quarter 2006 selling, general
and  administrative  expenses  reflect a $1.3  million  decrease  in payroll and
fringe benefits,  a $0.5 million decrease in commissions related to lower sales,
a $0.3  million  decrease  in  fabric  sampling  expenses,  and a  $1.7  million
reduction  in  "all  other  expenses"  as  part of the  Company's  overall  cost
reduction program.  Selling, general and administrative expenses as a percentage
of net  sales  were  20.6% and 18.2% in the  second  quarters  of 2006 and 2005,
respectively.

     Interest Expense.  Interest expense was  approximately  $0.9 million in the
second  quarter  of  2006  and  $0.7  million  in the  second  quarter  of  2005
respectively. The increase was due to higher interest rates.

     Effective Tax Rate. The Company's effective tax rate was a benefit of 34.0%
in the  second  quarter  of 2006  compared  to a benefit  of 28.7% in the second
quarter of 2005.  The effective tax rate in the second quarter of 2006 was lower
due to lower levels of estimated federal and state tax credits for 2006.

Results of Operations - Six-Month Comparison
- ---------------------

     Net Sales. Net sales for the first half of 2006 decreased $38.9 million, or
30.4%,  to $89.2  million  from  $128.1  million in the first half of 2005.  Net
fabric sales within the United States  decreased  24.5%, to $73.0 million in the
first half of 2006 from $96.7  million in the first half of 2005, as a result of
continued  competition from leather,  microdenier faux suede and other furniture
coverings  being  imported into the U.S. in roll and "kit" form,  primarily from
low labor cost countries in Asia. Net foreign sales of fabric  decreased  16.6%,
to $13.0  million in the first half of 2006 from $15.6 million in the first half
of 2005.  This  decrease in foreign  sales was due  primarily  to lower sales in
Canada.  Canadian  furniture  manufacturers  sell furniture into both the United
States and Canadian  markets where strong  competition  from imported faux suede
fabrics and leather continued during the first half of 2006 and contributed to a
more difficult competitive environment.  Sales to the Middle East were also down
due to unrest in the area. Net yarn sales decreased to $3.2 million in the first
half of 2006 from $15.9 million in the first half of 2005,  with the decrease in
the first  half of 2006  principally  due to lower  craft yarn sales to a single
customer.  Sales to this  customer  accounted  for 0.0% of first  half 2006 yarn
sales and 84.1% of first half 2005 yarn sales.

     The gross volume of fabric sold decreased  29.0%,  to 13.8 million yards in
the first half of 2006 from 19.5  million  yards in the first half of 2005.  The
weighted  average  gross sales price per yard  increased  6.0%,  to $6.16 in the
first half of 2006 from  $5.81 in the first half of 2005,  as a result of both a
general price increase effective April 2005 and product mix changes. The Company
sold 17.1% fewer yards of middle to better-end  fabrics and 45.8% fewer yards of
promotional-end  fabrics  in the first  half of 2006  than in the first  half of
2005.  The average  gross sales price per yard of middle to  better-end  fabrics
increased  by 1.3%,  to $7.15 in the first  half of 2006 from $7.06 in the first
half of 2005. The average gross sales price per yard of promotional-end  fabrics
decreased  by 0.5%,  to $4.01 in first half of 2006 from $4.03 in the first half
of 2005.

                                       20


     Gross  Margin.  The gross  margin  percentage  for the  first  half of 2006
decreased  to 12.0%,  from 13.9% for the first half of 2005.  Sales  declined by
approximately  30% and fixed costs  decreased by 22%,  resulting in higher fixed
costs per unit and a decline of 240 basis points. Higher variable  manufacturing
costs  contributed  90 basis  points  to the  margin  decline,  while  lower raw
material costs due to the  elimination  of acrylic  surcharges  contributed  140
basis points.

     Restructuring  and  Impairment  Charges.  During the six month period ended
July 1, 2006,  the  Company  reported a  restructuring  charge of $14.0  million
consisting of: $12.5 million of asset impairments, $0.9 million for professional
fees  required  by  Amendment  Nos. 4 and 5 to the 2005 Credit  Agreement,  $0.2
million  of  plant   consolidation   expenses  and  $0.4  million  for  employee
termination costs consisting of severance costs payable to twenty-five  affected
employees.

     Selling,  General  and  Administrative   Expenses.   Selling,  general  and
administrative  expenses decreased to $19.2 million in the first half of 2006 as
compared  to $24.7  million  in the first half of 2005,  primarily  due to lower
sales  commissions  as a result of lower sales and a decrease  in payroll  costs
attributable  to  staffing  reductions.  The first half of 2005  benefited  by a
reduction in deferred compensation  liability of $575 as discussed in Note 10 to
the Consolidated Financial Statements.  Excluding the effect of this adjustment,
selling,  general and administrative  expenses declined $6.1 million, from $25.3
million to 19.2 million.  The reduction in selling,  general and  administrative
expenses reflect a $2.2 million decrease in payroll and fringe benefits,  a $0.8
million decrease in commissions  related to lower sales, a $0.7 million decrease
in  fabric  sampling  expenses,  and a $2.4  million  reduction  in  "all  other
expenses" as part of the  Company's  overall cost  reduction  program.  Selling,
general and administrative  expenses as a percentage of net sales were 21.5% and
19.3% in the first half of 2006 and 2005, respectively.

     Interest Expense.  Interest expense was  approximately  $1.7 million in the
first half of 2006 and $1.4 million in the first half of 2005 respectively.  The
increase was due to higher interest rates.

     Effective  Tax Rate.  The  Company's  effective  tax rate was a benefit  of
34.25% in the first  half of 2006  compared  to a benefit of 32.17% in the first
half of 2005.  The effective tax rate in the first half of 2006 was lower due to
lower levels of estimated federal and state tax credits for 2006.


Liquidity and Capital Resources
- -------------------------------

     The  Company   historically   has  financed  its   operations  and  capital
requirements  through a combination  of  internally  generated  funds,  debt and
equity  offerings and borrowings under the 2002 Credit Agreement (as hereinafter
defined) and the 2005 Credit Agreement (as hereinafter  defined).  The Company's
capital requirements have arisen principally in connection with (i) the purchase
of equipment to expand production capacity,  add new technologies to broaden and
differentiate  the Company's  products,  and improve the  Company's  quality and
productivity performance, (ii) increases in the Company's working capital needs,
(iii)  investments in the Company's  information  technology  systems,  and (iv)
expenditures  necessary to maintain the Company's facilities and equipment.  The
Company's current capital  requirements are related to the execution of Quaker's
restructuring plan and maintenance of facilities and equipment.  The Company has
experienced recurring losses from operations, has failed to achieve certain debt
covenants in its senior  secured  revolving  credit and term loan  agreement and
must achieve significant  improvements in its operating  performance in order to
meet  certain  future  debt  covenants.  As a result,  the report  issued by the
Company's independent  registered public accounting firm on the Company's Fiscal
2005 financial statements includes an explanatory  paragraph raising substantial
doubt about the ability of the Company to continue as a going concern.

     A key 2006  objective is to stabilize  revenues from Quaker's core domestic
residential business while simultaneously  working to generate incremental sales
from the new product and new market  initiatives  the Company has been pursuing.
These  initiatives  include  the  launch of an  initial  collection  of  fabrics
designed and developed by Quaker but  manufactured  outside the U.S. through the
new strategic  relationship put in place in January 2006 as well as the roll-out
of an offshore sourcing program intended to allow Quaker to supplement the woven
fabrics in its product line with other upholstery products,  such as velvets and
faux suedes, that the Company does not have the equipment to make itself.  These
complementary  offshore  sourcing  programs are intended to allow the Company to
recapture at least a portion of the domestic residential business it has lost to
imported products over the past several years.

                                       21


     Simultaneously,  Quaker  intends  to  generate  revenues  based on its U.S.
production by continuing to  aggressively  develop other  products that for both
strategic  and  economic  reasons  are  best  produced  in  the  Company's  Fall
River-based manufacturing facilities.  These include Quaker's new outdoor fabric
and  contract  furniture  programs,  which are  intended  to build  revenues  by
leveraging  the  Company's  technological  expertise  to expand  the  markets it
serves,  as well as fabrics for those  domestic  and  international  residential
customers in need of a strong U.S.-based fabric mill to meet their  requirements
for high quality, innovative products with relatively short delivery lead times.
The Company also  intends to expand its presence in the novelty yarn market.  On
the cost  reduction  front,  Quaker will be continuing to  consolidate  its Fall
River  manufacturing  operations into fewer facilities,  actively  marketing its
excess real estate and other excess  assets,  improving its quality  performance
and productivity levels and being increasingly  innovative and flexible while at
the same time  keeping  operating  costs as low as possible  and  continuing  to
generate positive operating cash flows through careful inventory control.

     To complete the restructuring of the Company's  business,  Quaker will need
to  make   significant   investments  in  the   development  of  new  commercial
relationships  and in the  development,  production,  marketing  and sale of new
products.  This  investment  is  critical  in  order  to  maintain  and grow our
business.  However,  we cannot guarantee that the capital needed to achieve this
will be available or that we will be successful in our strategic initiatives. If
we are not successful,  management is prepared to take various actions which may
include, but not be limited to, a reduction in our expenditures for internal and
external new product  development and further  reductions in overhead  expenses.
These  actions,  should  they  become  necessary,  may  result in a  significant
reduction in the size of our operations.

     The primary  source of the  Company's  liquidity  and capital  resources in
recent years has been  operating cash flow  supplemented  at times by borrowings
under the Company's revolving credit facilities. The Company's net cash provided
by (used in) operating  activities was $2.8 million,  and $(10.4) million in the
first half of 2006 and 2005, respectively. Cash provided by operating activities
increased  during 2006 due principally to a net increase in operating assets and
liabilities of $16.2 million and $9.1 million of asset  impairments  offset by a
$2.8  million  reduction  in net income,  a $3.1  million  reduction in deferred
income taxes, a $5.4 million  reduction in goodwill write off and a $0.7 million
reduction in depreciation and amortization.

     Capital  expenditures for the first half of 2006 and 2005 were $0.5 million
and $3.4 million,  respectively.  Capital  expenditures were funded by operating
cash flow and borrowings  under the Company's 2005 Credit  Agreement during 2006
and 2005. Management anticipates that capital expenditures for new projects will
not exceed $3.6 million in 2006,  consisting  principally of  facilities-related
expenditures.   Capital  expenditures  are  restricted  under  the  2005  Credit
Agreement and may not exceed $10.0 million in Fiscal 2006.

     As of July 1, 2006,  the Company had $34.8  million  outstanding  under the
2005 Credit Agreement, $4.5 million of letters of credit and unused availability
of approximately $4.1 million,  net of the Availability  Reserve.  As of July 2,
2005, the Company had $51.9 million outstanding under the 2005 Credit Agreement,
$4.7 million of letters of credit and unused  availability of approximately $6.0
million,  net of the  Availability  Reserve.  In  accordance  with  EITF  86-30,
Classification of Obligations When a Violation is Waived by the Creditor, all of
the Company's  outstanding debt under the 2005 Credit Agreement is classified as
current.

                                       22




                                                                         
     Debt consists of the following:

                                                                  July 1,        December 31,
                                                                    2006            2005
                                                               --------------  ---------------
                                                                        (In thousands)
     Senior Secured Revolving Credit Facility                  $      18,719   $       18,880
     Term Loan payable in quarterly principal installments
      through May 1, 2006 and monthly installments
      thereafter, plus interest, over a 5 year period
      beginning November 1, 2005                                      16,115           19,000
                                                                -------------   --------------
     Total Debt                                                $      34,834   $       37,880
       Less: Current Portion of Term Loan                             16,115           19,000
                  Current Portion of Senior Secured Revolving
                      Credit Facility                                 18,719           18,880
                                                                -------------   --------------
     Total Long-Term Debt                                      $           -   $            -
                                                                =============   ==============



     On May  18,  2005,  Quaker  Fabric  Corporation  of  Fall  River  (QFR),  a
wholly-owned subsidiary of the Company, entered into a five-year,  $70.0 million
senior  secured  revolving  credit and term loan agreement with Bank of America,
N.A.  and two  other  lenders  (the  2005  Credit  Agreement).  The 2005  Credit
Agreement  provides  for a $20.0  million  term loan (the Term Loan) and a $50.0
million  revolving  credit and letter of credit  facility (the Revolving  Credit
Facility),  reduced by Amendment Nos. 3 and 4 (as hereinafter  defined) to $30.0
million. QFR's obligations under the 2005 Credit Agreement are guaranteed by the
Company  and  two  QFR  subsidiaries  (the  Guaranty).  Pursuant  to a  Security
Agreement (also dated as of May 18, 2005) executed by QFR, the Company,  and two
subsidiaries of QFR, all of QFR's  obligations  under the 2005 Credit  Agreement
are secured by first priority  liens upon all of QFR's and the Company's  assets
and on the assets of the two QFR subsidiaries acting as guarantors (the Security
Agreement).

     Advances  to QFR under the  Revolving  Credit  Facility  are  limited  by a
formula  based  on  Quaker's  accounts   receivable  and  inventory,   minus  an
Availability  Reserve (and such other  reserves as the Bank may  establish  from
time to  time in its  reasonable  credit  judgment.)  Advances  made  under  the
Revolving Credit Facility bear interest at the prime rate plus Applicable Margin
and until  October  21,  2005 the  Applicable  Margin  was 0.75% for prime  rate
advances. Thereafter, the Applicable Margin is adjusted quarterly based upon the
Company's ratio of Consolidated  Total Funded Debt to EBITDA,  as defined in the
2005 Credit Agreement, with the Applicable Margin ranging from 0.25% to 1.0% for
prime rate advances.  When the 2005 Credit  Agreement was initially put in place
in May of 2005,  LIBOR  (London  Interbank  Offered  Rate)  rate loans were also
permissible with respect to the Term Loan at an Applicable Margin of 2.25% until
October  21,  2005,  with  quarterly  adjustments  ranging  from  1.75%  to 2.5%
thereafter,  based upon the Company's ratio of Consolidated Total Funded Debt to
EBITDA.  Amendment No. 4 (as hereinafter  defined)  eliminated  QFR's ability to
request,  convert or continue LIBOR rate loans.  Amendment No. 5 (as hereinafter
defined) reinstated the Company's ability to request, convert and continue LIBOR
rate loans,  and  increased  the  interest  rates  payable by the Company on all
outstanding  balances  by 200 basis  points.  As of July 1, 2006,  the  weighted
average interest rates of the advances outstanding was 10.26%.

     The Revolving Credit Facility has a term of five years which expires on May
18, 2010.  Effective March 22, 2006, the 2005 Credit Agreement requires that all
funds in the Company's cash operating account be applied daily to the payment of
outstanding advances under the Revolving Credit Facility.

     The Term Loan bears interest at the prime rate plus  Applicable  Margin and
until October 21, 2005, the Applicable Margin was 1.50% for prime rate advances.
Thereafter, the Applicable Margin is adjusted quarterly based upon the Company's
ratio of  Consolidated  Total  Funded Debt to EBITDA,  as  defined,  in the 2005
Credit Agreement with the Applicable Margin for prime rate advances ranging from
1.00% to 1.75%. When the 2005 Credit Agreement was initially put in place in May
of 2005, LIBOR (London  Interbank Offered Rate) rate loans were also permissible
with respect to the Term Loan at an Applicable  Margin of 3.0% until October 21,
2005, with quarterly  adjustments  ranging from 2.5% to 3.25% thereafter,  based

                                       23



upon the Company's ratio of Consolidated Total Funded Debt to EBITDA.  Amendment
No. 4 (as hereinafter  defined) eliminated QFR's ability to request,  convert or
continue LIBOR rate loans.  Amendment No. 5 (as hereinafter  defined) reinstated
the Company's  ability to request,  convert and continue  LIBOR rate loans,  and
increased the interest rates payable by the Company on all outstanding  balances
by 200 basis points.  As of July 1, 2006, the weighted average interest rates of
the advances  outstanding was 10.26%.  As of July 1, 2006, the weighted  average
interest rate of the Term Loan was 11.21%. Amortization of the Term Loan is over
a five-year period beginning  November 1, 2005, with payments of principal to be
made on a quarterly basis until May 1, 2006 and monthly  thereafter.  In certain
events,  such as the sale of  assets,  proceeds  must be used to prepay the Term
Loan.  During the second quarter of 2006, the Company sold certain equipment and
applied the  proceeds of $542 to reduce the Term Loan.  Also,  on June 28, 2006,
The Company  sold its facility  located at 763  Quequechan  Street,  Fall River,
Massachusetts for $1,138,  net of expenses.  In accordance with Amendment No. 5,
25% of the  proceeds or $284 was  applied to the Term Loan.  As of July 1, 2006,
remaining principal payments under the Term Loan are as follows:

             Fiscal Year                        (In thousands)
          -------------------                  -----------------
                 2006                                $   2,000
                 2007                                    4,000
                 2008                                    4,290
                 2009                                    4,500
                 2010                                    1,325
                                                      ----------
                                                     $  16,115
                                                      ==========

     The 2005 Credit Agreement includes customary financial covenants, reporting
obligations,  and affirmative and negative covenants including,  but not limited
to,  limitations  on certain  business  activities  of the  Company  and QFR and
restrictions on the Company's and/or QFR's ability to declare and pay dividends,
incur additional indebtedness,  create certain liens, make capital expenditures,
incur capital lease  obligations,  make certain  investments,  engage in certain
transactions  with  stockholders  and  affiliates,   and  purchase,   merge,  or
consolidate with or into any other corporation. QFR is prohibited under the 2005
Credit  Agreement from paying dividends or otherwise  transferring  funds to the
Company.  Restricted  net assets as of July 1, 2006 equal 100% of the net assets
of the Company.

     QFR's initial  borrowing under the 2005 Credit Agreement was $46.5 million,
of which $42.3 million,  was used to repay,  in full,  all of QFR's  outstanding
obligations  under  Senior Notes due October 2005 and 2007 that QFR issued to an
insurance  company  during  1997 and Series A Notes due  February  2009 that QFR
issued to the same insurance company during 2002, with such repayment  including
a yield  maintenance  premium  of  $2.0  million.  The  balance  of the  initial
borrowing was used to cover  approximately  $1.0 million of closing costs and to
repay,  in full,  all of QFR's  outstanding  obligations  to Fleet National Bank
(Fleet) under the Second Amended and Restated  Credit  Agreement  dated February
14, 2002 by and between Fleet and QFR (the 2002 Credit  Agreement).  The Company
recorded  a charge  in the  second  quarter  of 2005 of $2.2  million  for Early
Extinguishment of Debt which includes the $2.0 million yield maintenance premium
plus the write off of existing debt issuance costs.

     On July 26,  2005,  the  Company  and the other  parties to the 2005 Credit
Agreement  entered into  Amendment  No. 1,  effective as of July 1, 2005, to the
2005 Credit  Agreement  to: (i)  increase  the  Availability  Reserve  from $5.0
million to $7.5 million effective August 20, 2005 and from $7.5 million to $10.0
million  effective  September  24,  2005,  (ii) reduce the minimum  consolidated
EBITDA and fixed charge coverage ratio requirements in the financial  covenants,
(iii) reduce the limits on the Company's  annual capital  expenditure  programs,
and  (iv)  under  certain  circumstances,   require  the  Company  to  retain  a
consultant.  The Company paid an amendment fee of $87,500 which was  capitalized
and will be amortized over the remaining term of the 2005 Credit Agreement.

     On October 25, 2005,  the Company and the other  parties to the 2005 Credit
Agreement entered into Amendment No. 2, effective as of October 21, 2005, to the
2005 Credit Agreement (Amendment No. 2) to: (i) reduce the Availability Reserve,
(ii) reduce the minimum  consolidated  EBITDA requirement for the fourth quarter
of  fiscal  2005  in  the  financial  covenants,  (iii)  eliminate  the  minimum
consolidated EBITDA requirement in its entirety for all periods after the fourth
quarter of fiscal 2005,  (iv) add a new Two Quarter Fixed Charge  Coverage Ratio
requirement to the financial  covenants  applicable to the five fiscal  quarters
beginning  with the first  quarter  of  fiscal  2006 and  ending  with the first
quarter of fiscal 2007,  (v) reduce the Minimum Fixed Charge  Coverage  Ratio in
the financial  covenants for the first fiscal quarter of 2006, (vi) increase the
Applicable  Margin by 0.25%  with  respect  to the Term  Loan and all  Revolving
Credit  Facility  advances until March 1, 2006,  when all subsequent  changes in
Applicable  Margins will be determined  solely based upon the Company's ratio of
Consolidated  Total Funded Debt to EBITDA.  The Company paid an amendment fee of
$175,000 which was  capitalized and will be amortized over the remaining term of
the 2005 Credit Agreement.

                                       24



     On February 3, 2006,  the Company and the other  parties to the 2005 Credit
Agreement  entered into  Amendment No. 3,  effective as of December 30, 2005, to
the 2005 Credit  Agreement  (Amendment No. 3) to (i) make certain  amendments to
the definitions of Consolidated EBITDA and Consolidated  Interest Expense,  (ii)
add a new  provision  with  respect to the  Company's  retention  of a Financial
Consultant  (as  defined  in  Amendment  No. 3),  (iii)  eliminate  the  minimum
consolidated  EBITDA requirement for the fourth quarter of fiscal 2005, (iv) add
a new two consecutive  month minimum  consolidated  EBITDA covenant  through May
2006 (v)  eliminate the Minimum  Fixed Charge  Coverage  Ratio for the first two
fiscal  quarters of 2006 and reduce the Minimum Fixed Charge  Coverage Ratio for
the third  quarter of 2006,  and (vi)  eliminate  the Two Quarter  Fixed  Charge
Coverage  Ratio  requirement  for the first  quarter of 2006.  In addition,  the
Company also paid a fee of $175,000 in exchange for a $17.5 million reduction in
the Revolving Credit Facility to $32.5 million,  effective  February 2, 2006. In
accordance with EITF 98-14, Debtor's Accounting for Changes in Line-of-Credit or
Revolving Debt  Arrangements,  the Company  expensed $401 of debt issuance costs
associated  with this  reduction  in the  Revolving  Credit  Facility,  which is
included in "Other Expenses."

     On March 22,  2006,  the Company  and the other  parties to the 2005 Credit
Agreement  entered into Waiver and  Amendment  No. 4,  effective as of March 22,
2006,  to the 2005  Credit  Agreement  (Amendment  No. 4) to (i)  waive  certain
Specified  Defaults arising out of the Company's  failure to comply with the two
(2)  consecutive  month minimum  consolidated  EBITDA covenant for the two month
period  ending  at the end of  Fiscal  February  and the  Company's  anticipated
failure  to  deliver  audited  financial  statements  without  qualification  or
expression of concern as to the uncertainty of the Parent to continue as a going
concern  within  ninety  (90)  days of the end of  Fiscal  2005,  (ii) add a new
provision  with respect to the Company's  retention of an  Additional  Financial
Consultant (as defined in Amendment No. 4) to perform certain specific  services
set forth in Amendment No. 4, (iii) increase the Availability  Reserve from $7.5
million  to $8.5  million  during the period  commencing  on March 22,  2006 and
ending on May 1, 2006 (advances under the Revolving  Credit Facility are limited
to a formula  based on Quaker's  accounts  receivable  and  inventory  minus the
Availability  Reserve),  (iv)  eliminate the two (2)  consecutive  month minimum
consolidated  EBITDA  covenant  for the two  month  period  ending at the end of
Fiscal  March,  (v)  change  the  amortization  schedule  on the Term  Loan from
quarterly to monthly, effective June 1, 2006, (vi) require that the net proceeds
of any  asset  sales be  applied  to the  remaining  scheduled  installments  of
principal  under the Term Loan in the inverse  order of their  maturity,  rather
than pro rata,  (vii) by no later than May 12,  2006,  provide the lenders  with
weekly  13-week cash flow  forecasts  and a revised 2006 business  plan,  (viii)
require that all cash  received by the Company be applied daily to the reduction
of the Company's obligations under the Revolving Credit Facility,  requiring the
Company to re-borrow funds more  frequently to meet its liquidity  requirements,
(ix) end the  Company's  ability to request,  convert or continue any LIBOR rate
loans,  and (x)  require the Company to  reimburse  not only the  Administrative
Agent but also the other  lenders  for all  out-of-pocket  expenses  incurred in
connection   with  the   preparation   of  Amendment  No.  4  and  the  on-going
administration  of the Loan Documents.  In addition,  the Company also agreed to
pay an amendment  fee of $125 in exchange for the  amendment  and a $2.5 million
reduction  in the Total  Commitment  (as defined in the 2005 Credit  Agreement),
bringing the Total  Commitment down to $30.0 million,  effective March 22, 2006.
In accordance with EITF 98-14, Debtor's Accounting for Changes in Line-of-Credit
or Revolving Debt Arrangements,  the Company expensed $55 of debt issuance costs
associated  with this  reduction  in the  Revolving  Credit  Facility,  which is
included in "Other Expenses."

     On May 6,  2006,  the  Company  and the other  parties  to the 2005  Credit
Agreement entered into Amendment No. 5, effective as of May 6, 2006, to the 2005
Credit  Agreement  ("Amendment No. 5") to (i) waive  compliance with the certain
financial  covenants  through the end of fiscal 2006, (ii) reset the performance
levels in the two (2)  consecutive  month minimum  consolidated  EBITDA covenant
through  February  of 2007,  (ii)  require the Company to continue to engage the
services of the Additional  Financial Consultant (as defined in Amendment No. 4)
to  perform  the  services  set forth in  Amendment  No.  4,  (iii)  adjust  the
Availability  Reserve  requirements  to  levels  consistent  with the  Company's
forecasted cash flows (advances under the Revolving  Credit Facility are limited
to a formula  based on Quaker's  accounts  receivable  and  inventory  minus the
Availability  Reserve),  (iv) add a new  "Minimum Net Cash Flow"  covenant,  (v)
provide  that a portion of the net  proceeds of certain  identified  real estate
sales and all of the net  proceeds  of any other  asset  sales be applied to the
remaining scheduled installments of principal under the Term Loan in the inverse
order of their  maturity,  (vi)  reinstate  the  Company's  ability to  request,
convert and continue  LIBOR rate loans,  and (vii)  increase the interest  rates
payable by the  Company on all  outstanding  balances  by 200 basis  points.  In
addition,  the Company also agreed to an amendment  fee of $469,900,  payable in
monthly  installments  of $25,000  each,  beginning  on June 1,  2006,  with the
balance of $294,000 due in mid-December 2006.

                                       25


     As of July 1, 2006, there were $34.8 million of loans outstanding under the
2005  Credit  Agreement,  including  the  $16.1  million  term  loan  component,
approximately  $4.5  million of letters  of credit  and unused  availability  of
approximately $4.1 million,  net of the Availability  Reserve, as defined in the
2005  Credit  Agreement.  In  accordance  with  EITF  86-30,  Classification  of
Obligations  When a Violation is Waived by the  Creditor,  all of the  Company's
outstanding debt under the 2005 Credit Agreement is classified as current.

     The Company's ability to meet its current  obligations is dependent on: (i)
its  access  to trade  credit,  (ii) its  operating  cash  flow  and  (iii)  its
Availability  under the 2005 Credit  Agreement,  which is a function of Eligible
Accounts Receivable,  Eligible Inventory,  and the Availability Reserve as those
terms are defined in the 2005 Credit Agreement. Availability is typically lowest
during  the third  quarter  of each  fiscal  year  principally  due to:  (i) the
seasonality  of the  Company's  business  and (ii) the  negative  effects of the
Company's  annual two-week July shutdown period on sales and cash.  Increases in
the  Availability  Reserve such as those  reflected in Amendment Nos. 1 and 4 to
the 2005 Credit  Agreement,  discussed above,  reduce  Availability and thus the
Company's  ability to borrow.  In like  manner,  decreases  in the  Availability
Reserve such as those reflected in Amendment No. 2 to the 2005 Credit  Agreement
discussed above, increase Availability and thus the Company's ability to borrow.
The  Company  manages  its  inventory  levels,   accounts  payable  and  capital
expenditures to provide adequate resources to meet its operating needs, maximize
its cash flow and reduce  the need to borrow  under the 2005  Credit  Agreement.
However,  its cash  position  may be  adversely  affected  by  factors it cannot
completely control,  including but not limited to, a reduction in incoming order
rates,  production rates, sales, and accounts  receivable,  as well as delays in
receipt of payment of accounts  receivable and limitations of trade credit.  The
Company has  implemented  a plan to reduce its  investment  in inventory  and is
seeking to  dispose  of  certain  production  equipment  and  manufacturing  and
warehousing facilities no longer needed as a result of the consolidation of some
of its facilities. In addition,  management adjusts the Company's cost structure
on a continuing  basis to reflect changes in demand.  In the event the Company's
efforts to improve its  liquidity are not  successful,  the Company may not have
sufficient liquidity to continue its business.

Inflation
- ---------

     The Company does not believe that inflation has had a significant impact on
the Company's results of operations for the periods presented. Historically, the
Company  believes  it has been able to  minimize  the  effects of  inflation  by
improving its manufacturing and purchasing  efficiency,  by increasing  employee
productivity,  and by reflecting  the effects of inflation in the selling prices
of the new products it introduces each year.  However,  recent  increases in oil
prices have resulted in  significant  increases in the Company's  energy and raw
material costs, primarily as a result of the substantial number of raw materials
used by the Company that are derived from  petroleum,  and despite an across the
board price increase  effected by the Company during the first half of 2005, and
a $0.15  per  yard  temporary  surcharge  effected  in  October,  2005,  intense
competition  in the industry has impaired the  Company's  ability to pass all of
these cost increases along to its customers.

Cautionary Statement Regarding Forward-Looking Information
- ----------------------------------------------------------

     Statements contained in this report, as well as oral statements made by the
Company that are prefaced with the words "may," "will," "expect,"  "anticipate,"
"continue," "estimate," "project," "intend," "designed" and similar expressions,
are intended to identify forward-looking statements regarding events, conditions
and financial  trends that may affect the Company's  future plans of operations,
business  strategy,   results  of  operations  and  financial  position.   These
statements are based on the Company's  current  expectations and estimates as to
prospective  events and  circumstances  about which the Company can give no firm
assurance.  Further, any forward-looking statement speaks only as of the date on
which such statement is made, and the Company undertakes no obligation to update
any forward-looking  statement to reflect events or circumstances after the date
on which such  statement  is made.  As it is not  possible to predict  every new
factor that may emerge,  forward-looking statements should not be relied upon as
a prediction of the  Company's  actual  future  financial  condition or results.
These forward-looking  statements like any forward-looking  statements,  involve
risks and  uncertainties  that could cause actual  results to differ  materially
from those projected or anticipated.  Such risks and uncertainties  include: the
Company's  ability to comply with the terms of the financing  documents to which
it is a party, the Company's  ability to generate  sufficient  Eligible Accounts
Receivable  and  Eligible  Inventory,  net of the  Availability  Reserve (all as
defined in the 2005 Credit Agreement) to maintain adequate  Availability to meet
its  liquidity  needs,  product  demand and market  acceptance  of the Company's
products,  regulatory  uncertainties,  the effect of  economic  conditions,  the
impact of  competitive  products  and  pricing,  including,  but not limited to,
imported  furniture and furniture  coverings sold into the U.S. domestic market,
foreign currency exchange rates,  changes in customers'  ordering patterns,  and
the effect of  uncertainties in markets outside the U.S.  (including  Mexico and
South America) in which the Company operates.

                                       26


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Derivative Financial Instruments, Other Financial Instruments, and Derivative
Commodity Instruments

Quantitative and Qualitative Disclosures About Market Risk

     The Company's exposures relative to market risk are due to foreign exchange
risk and interest rate risk.

Foreign currency risk

     Approximately 4.4% of the Company's revenues are generated outside the U.S.
from sales which are not  denominated  in U.S.  dollars.  Foreign  currency risk
arises  because  the  Company  engages in business in Mexico and Brazil in local
currency.  Accordingly, in the absence of hedging activities,  whenever the U.S.
dollar strengthens  relative to the other major currencies,  there is an adverse
affect on the Company's results of operations,  and alternatively,  whenever the
U.S. dollar weakens relative to the other major currencies,  there is a positive
affect on the Company's results of operations.

     It is  the  Company's  policy  to  minimize,  for a  period  of  time,  the
unforeseen  impact on its  results  of  operations  of  fluctuations  in foreign
exchange rates by using derivative financial instruments to hedge the fair value
of foreign currency  denominated  intercompany  payables.  The Company's primary
foreign  currency  exposures in relation to the U.S. dollar are the Mexican peso
and the Brazilian real.

     The Company  also  enters  into  forward  exchange  contracts  to hedge the
purchase of fixed assets  denominated  in foreign  currencies.  These hedges are
designated  as cash  flow  hedges  intended  to  reduce  the  risk  of  currency
fluctuations from the time of order through delivery of the equipment.  Gains or
losses on these  derivative  instruments  are  reported as a component of "Other
Comprehensive Income."


     At  July 1,  2006,  the  Company  had the  following  derivative  financial
instruments outstanding:
                                                                                      
                                                 Notional    Weighted
                                                Amount in     Average     Notional    Fair Value
          Type of                                 Local      Contract    Amount in       Gain
        Instrument               Currency        Currency      Rate     U.S. Dollars   (Losses)     Maturity
        ----------               --------        --------      ----     ------------   --------     --------
Forward Contracts             Mexican Peso     17.0 million     11.02   $1.5 million   $  49,000   Nov. 2006
Forward Contracts             Brazilian Real    1.8 million      2.24   $0.8 million   $ (18,000)  Oct. 2006


     The  Company  estimated  the  change  in the fair  value of all  derivative
financial  instruments  assuming both a 10%  strengthening  and weakening of the
U.S.  dollar  relative  to all  other  major  currencies.  In the event of a 10%
strengthening  of the U.S.  dollar,  the change in fair value of all  derivative
financial  instruments would result in an unrealized loss of approximately  $0.2
million;  whereas  a 10%  weakening  of  the  U.S.  dollar  would  result  in an
unrealized gain of approximately $0.3 million.

                                       27


Interest Rate Risk

     The  Company is exposed to market risk from  changes in  interest  rates on
debt.  The  Company's  exposure to interest  rate risk consists of floating rate
debt based on the Prime rate plus an Applicable  Margin under the Company's 2005
Credit  Agreement.  As of July 1 2006,  there were $34.8  million of  borrowings
outstanding  under the 2005 Credit  Agreement at floating rates,  including some
London Interbank  Offered Rate (LIBOR) loans.  Increases in short-term  interest
rates will increase the Company's interest expense. Prior to March 22, 2006, the
effective date of Amendment No. 4 (as previously defined), the Company mitigated
this  risk  in the  short  term  by  locking  in a  portion  of its  outstanding
borrowings  at LIBOR rates for up to six months.  Amendment  No. 5 restored  the
Company's ability to borrow at LIBOR rates. Based upon the balances  outstanding
as of July 1, 2006,  an  increase of 100 basis  points in  interest  rates would
increase annual interest expense by approximately $348,000.


Item 4.  CONTROLS AND PROCEDURES

     The Company's management,  under the supervision and with the participation
of the Chief Executive  Officer and Chief Financial  Officer,  has evaluated the
effectiveness of the Company's  disclosure controls and procedures (as such term
is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of
1934, as amended (the  "Exchange  Act")) as of the end of the period  covered by
this report. Based on such evaluation,  management has concluded that, as of the
end of the period covered by this report, the Company's  disclosure controls and
procedures  are  effective  in  alerting  them on a  timely  basis  to  material
information  relating to the Company  (including its consolidated  subsidiaries)
required to be included in the Company's periodic filings under the Exchange Act
and in ensuring that the information  required to be disclosed by the Company in
the reports it files or submits  under the Exchange Act is recorded,  processed,
summarized,  and reported within the time periods  specified in the rules of the
Securities and Exchange  Commission.  In addition,  management has evaluated and
concluded  that during the most recent  fiscal  quarter  covered by this report,
there has not been any change in the Company's  internal  control over financial
reporting that has materially  affected,  or is reasonably  likely to materially
affect, the Company's internal control over financial reporting.

                                       28


                   QUAKER FABRIC CORPORATION AND SUBSIDIARIES


                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings
        -----------------

         There has been no material change to the matters discussed in Part I,
Item 3 - Legal Proceedings in the Company's Annual Report on Form 10-K as filed
with the Securities and Exchange Commission as of March 31, 2006.

Item 1A. Risk Factors
         ------------

       The Company has concluded that there were no material changes during the
first six months of 2006 that would warrant further disclosure beyond those
matters discussed in the Company's Annual Report on Form 10-K for the year ended
December 31, 2005 and in Notes 1 and 6 to the Financial Statements included in
this Form 10-Q filing.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
        -----------------------------------------------------------

         None

Item 3. Defaults upon Senior Securities
        -------------------------------

         None

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

       On May 25, 2006 an annual meeting of the shareholders of the Company was
held at which directors were elected to serve until their successors shall have
been elected and shall have qualified. The number of votes cast for, or against,
or withheld/abstained and the number of broker non-votes with regard to each
nominee or matter are set forth below:

                                                         Withheld/     Broker
                                  For        Against     Abstained   Non-Votes
Election of directors             ---        -------     ---------   ---------

Sangwoo Ahn                    15,184,760      N/A        316,638      N/A
Larry A. Liebenow              15,222,055      N/A        279,343      N/A
Jerry I. Porras                15,230,605      N/A        270,793      N/A
Eriberto R. Scocimara          15,160,855      N/A        340,543      N/A

Item 5. Other Information
        -----------------

         None

Item 6. Exhibits
        --------

          (A) Exhibits

                31.1    Certification by the Chief Executive Officer pursuant
                        to section 302 of the Sarbanes-Oxley Act of 2002.

                31.2    Certification by the Chief Financial Officer pursuant
                        to section 302 of the Sarbanes-Oxley Act of 2002.

                32.1    Certification by the Chief Executive Officer pursuant
                        to section 906 of the Sarbanes-Oxley Act of 2002.

                32.2    Certification by the Chief Financial Officer pursuant
                        to section 906 of the Sarbanes-Oxley Act of 2002.

                                       29



                   QUAKER FABRIC CORPORATION AND SUBSIDIARIES


                                   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.

                                          QUAKER FABRIC CORPORATION

Date: August 10, 2006                By:  /s/ Paul J. Kelly
      ---------------                     -----------------
                                     Paul J. Kelly
                                     Vice President - Finance
                                     and Treasurer (Principal Financial Officer)