SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                      ------------------------------------
                                    FORM 10-Q

|X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2007


|_| 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 OR OTHER JURISDICTION OF                      (I.R.S. EMPLOYER
     INCORPORATION OR ORGANIZATION)                     IDENTIFICATION NO.)

          941 GRINNELL STREET                                  02721
       FALL RIVER, MASSACHUSETTS                            (ZIP CODE)
 (ADDRESS PRINCIPAL EXECUTIVE OFFICES)



        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (508) 678-1951

                      ------------------------------------
           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

          TITLE OF EACH CLASS NAME OF EACH EXCHANGE ON WHICH REGISTERED
            Common Stock, par value $.01 The Nasdaq Stock Market LLC

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:

                                      None

         Indicate  by check  mark if the  Registrant  is a  well-known  seasoned
issuer as defined in Rule 405 of the Securities 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 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,  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  non-accelerated  filer. (as defined in Exchange
Act  Rule  12b-2).

   Large accelerated filer |_| Accelerated filer |_| Non-accelerated filer |X|

         Indicate by check mark whether the  Registrant  is a shell  company (as
defined in Rule 12b-2 of the Act). Yes: |_| No: |X|

         The  aggregate  market value of the  Registrant's  voting stock held by
non-affiliates  of the  Registrant,  computed by reference to the closing  sales
price as quoted on NASDAQ on July 1, 2006 was approximately $18.0 million. As of
May 14, 2007,  16,876,918  shares of the  Registrant's  common stock,  par value
$0.01 per share, were outstanding.




Table of Contents


                            QUAKER FABRIC CORPORATON
                          Quarterly Report on Form 10-Q
                          Quarter ended March 31, 2007



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...15

Item 3.              Quantitative and Qualitative Disclosures about Market Risk..............................22

Item 4.              Controls and Procedures.................................................................22



PART II              OTHER INFORMATION



Item 1.              Legal Proceedings.......................................................................24

Item 1A.             Risk Factors............................................................................24

Item 2.              Unregistered Sales of Equity Securities and Use of  Proceeds............................24

Item 3.              Defaults upon Senior Securities.........................................................24

Item 4.              Submission of Matters to a Vote of Security Holders.....................................24

Item 5.              Other Information.......................................................................24

Item 6.              Exhibits................................................................................24


                     Signatures..............................................................................25



                                       1



       PART I - FINANCIAL INFORMATION
       ITEM 1. FINANCIAL STATEMENTS


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



                                                                                  March 31,         December 30,
                                                                                    2007                2006
                                                                                -----------          ---------
ASSETS
Current assets:
                                                                                               
       Cash .............................................................         $     581          $     724
       Accounts receivable, net of reserves for bad debts and
         sales allowances of  $941 and $2,019 at March 31,
         2007 and December 30, 2006, respectively .......................            21,649             21,512
       Inventories, net .................................................            27,749             28,122
       Production supplies ..............................................             1,571              1,651
       Prepaid insurance ................................................             1,338              1,582
       Other current assets .............................................             2,546              2,387
                                                                                  ---------          ---------
           Total current assets .........................................            55,434             55,978
Property, plant and equipment, net ......................................            74,882             77,413
Assets held for sale ....................................................            21,579             21,811
 Other assets ...........................................................             5,297              5,642
                                                                                  ---------          ---------
           Total assets .................................................         $ 157,192          $ 160,844
                                                                                  =========          =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
       Current portion of debt (Note 7) .................................         $  13,003          $  11,280
       Current portion of capital lease obligations .....................               154                152
       Accounts payable .................................................            12,808             12,405
       Accrued expenses and other current liabilities ...................            10,820              8,844
                                                                                  ---------          ---------
           Total current liabilities ....................................            36,785             32,681
Long-term debt, less current portion ....................................            19,744             22,440
Capital lease obligations, less current portion .........................               438                477
Other long-term liabilities .............................................             2,324              2,317
Commitments and contingencies (Note 9) 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 shares issued and outstanding
      as of March 31, 2007 and December 30, 2006 ........................               169                169
   Additional paid-in capital ...........................................            89,188             89,168
   Retained earnings ....................................................            10,669             15,784
   Other accumulated comprehensive loss .................................            (2,125             (2,192
                                                                                  ---------          ---------
            Total stockholders' equity ..................................            97,901            102,929
                                                                                  ---------          ---------
            Total liabilities and stockholders' equity ..................         $ 157,192          $ 160,844
                                                                                  =========          =========


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
                                                               -----------------------------------------
                                                                  March 31,                April 1,
                                                                     2007                    2006
                                                               ----------------         ----------------
                                                                                  
Net sales ...................................                  $         32,596         $         46,280
Cost of products sold .......................                            28,974                   40,839
                                                               ----------------         ----------------
Gross profit ................................                             3,622                    5,441
Selling, general and administrative expenses                              7,137                   10,029
Restructuring charges .......................                               299                      599
                                                               ----------------         ----------------
Operating loss ..............................                            (3,814)                  (5,187)
Other expenses:
   Interest expense .........................                             1,049                      769
   Amortization of deferred financing costs .                               201                      539
   Other expense (income) ...................                               (36)                    (133)
                                                               ----------------         ----------------
Loss before provision for income taxes ......                            (5,028)                  (6,362)
Provision (benefit) for income taxes ........                                87                   (2,227)
                                                               ----------------         ----------------
Net loss ....................................                  $         (5,115)        $         (4,135)
                                                               ================         ================
Loss per common share - basic ...............                  $          (0.30)        $          (0.25)
                                                               ================         ================
Loss per common share - diluted .............                  $          (0.30)        $          (0.25)
                                                               ================         ================
Weighted average shares outstanding - basic .                            16,877                   16,843
                                                               ================         ================
Weighted average shares outstanding - diluted                            16,877                   16,843
                                                               ================         ================


 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
                                                                    --------------------------------
                                                                       March 31,         April 1,
                                                                         2007              2006
                                                                    --------------    --------------
                                                                                
Net loss......................................................      $    (5,115)      $      (4,135)
                                                                    --------------   ---------------
Other comprehensive income (loss)
   Foreign currency translation adjustments, net
    of tax provision benefit of $0 and $44                                   67                  83
                                                                    --------------   ---------------
       Other comprehensive income.............................               67                  83
                                                                    --------------   ---------------
Comprehensive loss............................................      $     (5,048)     $      (4,052)
                                                                    ==============   ===============


          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)




                                                                                               THREE MONTHS ENDED
                                                                                           ---------------------------
                                                                                            March 31,        April 1,
                                                                                              2007            2006
                                                                                           ----------      -----------
Cash flows from operating activities:
                                                                                                       
   Net loss ......................................................................         $ (5,115)         $ (4,135)
   Adjustments to reconcile net loss to net cash provided by operating activities:
       Depreciation and amortization .............................................            2,846             4,292
       Amortization of unearned compensation .....................................               20              --
       Provision for bad debts ...................................................              119               105
       Deferred income tax provision (benefit) ...................................             --              (2,278)
Changes in operating assets and liabilities:
   Accounts receivable ...........................................................             (257)            1,644
   Inventories ...................................................................              394               343
   Prepaid expenses and other assets .............................................              310               455
   Accounts payable, accrued expenses and other current liabilities ..............            2,467             1,165
   Other long-term liabilities ...................................................                7              (132
                                                                                           --------          --------
       Net cash provided by operating activities .................................              791             1,459
                                                                                           --------          --------
Cash flows from investing activities:
   Purchase of property, plant and equipment .....................................             (115)             (187
   Proceeds from disposal of equipment ...........................................              232              --
                                                                                           --------          --------
       Net cash provided by (used in) investing activities .......................              117              (187)
                                                                                           --------          --------
Cash flows from financing activities:
   Borrowings from revolving credit facility .....................................           33,120             8,735
   Repayments of revolving credit facility .......................................          (31,396)           (8,201
   Repayment of long-term debt ...................................................             --              (1,010)
   Repayment of term loans .......................................................           (2,697)             --
   Repayment of capital leases ...................................................              (37)              (35
   Change in overdraft ...........................................................              (88)             (381
   Debt issuance costs ...........................................................             --                (364
   Proceeds from exercise of common stock options, including tax benefits ........             --                  93
                                                                                           --------          --------
       Net cash used in financing activities .....................................           (1,098)           (1,163)
                                                                                           --------          --------
Effect of exchange rates on cash .................................................               47                36
                                                                                           --------          --------
Net increase (decrease) in cash ..................................................             (143)              145
Cash and cash equivalents, beginning of period ...................................              724               725
                                                                                           --------          --------
Cash and cash equivalents, end of period .........................................         $    581          $    870
                                                                                           ========          ========




 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 eleven consecutive fiscal quarters ended March
31,  2007.  Quaker has also  reported  operating  losses in each of those fiscal
quarters.  In 2005,  management  put a  restructuring  plan in place 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)  selling  excess  assets;   (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. 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.  Successful  execution  of  the
Company's 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.




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 30,
2006 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 three months ended March 31, 2007 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 30, 2006.  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.

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 three
months  ended  March 31,  2007 and April 1,  2006,  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  March 31,  2007 and April 1, 2006 would have been 0 and 9,  respectively.
The following table  reconciles  weighted  average common shares  outstanding to
weighted average common shares outstanding and dilutive potential common shares.

                                       5



                                                                                          THREE MONTHS ENDED
                                                                                       ------------------------
                                                                                       March 31,       April 1,
                                                                                         2007           2006
                                                                                         ----           ----
                                                                                                 
Weighted average common shares outstanding ....................................         16,877         16,843
Dilutive potential common shares ..............................................           --             --
                                                                                        ------         ------
Weighted average common shares outstanding and dilutive potential common shares         16,877         16,843
                                                                                        ======         ======




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.

3.  RESTRUCTURING CHARGES AND ASSET IMPAIRMENTS

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



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

                                                                         
Employee severance costs         $ 25         $ 296          $(127)         $--         $194
Restructuring professional fees    --            303           (303)          --          --
                                 ----         -----          -----          ---         ----
                                 $ 25         $ 599          $(430)         $--         $194
                                 ====         =====          =====          ===         ====





                                                                Three Months Ended March 31, 2007
                                                                ---------------------------------
                                             Balance            Cost          Cash        Non-Cash       Balance
                                          Dec. 31, 2006       Incurred      Payments     Adjustments  March 31, 2007
                                          -------------       --------      --------     -----------  --------------
                                                                                             
Employee severance costs                     $ 35              $ 134        $ (126)          $  --          $ 43
Restructuring professional fees                28                 18           (28)             --            18
Plant consolidation costs                      --                118          (118)             --            --
Lease, occupancy and other exit costs         693                 29          (171)            (13)           538
                                             ----              -----        ------           -----           ----
                                             $756              $ 299        $ (443)          $ (13)          $599
                                             ====              =====        ======           =====           ====



2005 RESTRUCTURING

         During 2005, the Company  implemented a restructuring plan to address a
declining  order rate and sales volume,  and the  following  steps were taken as
part of that plan: o Reduced production capacity by idling excess  manufacturing
equipment.

         o        Reduced the  workforce  from 2,314  employees as of January 1,
                  2005 to 1,655 employees as of December 31, 2005.
         o        Closed the  Company's  manufacturing  facility  located at 763
                  Quequechan Street in Fall River, Massachusetts and offered the
                  building for sale.
         o        Idled  all of the  manufacturing  equipment  at its  Somerset,
                  Massachusetts facility and offered the building for sale.
         o        Offered for sale 60 acres of  undeveloped  land  purchased  in
                  1998.

                                       6


         As a  result  of  these  steps,  the  Quequechan  Street  and  Somerset
facilities and idled  equipment were evaluated for impairment in accordance with
SFAS No. 144.  Based on projected  gross cash flows expected from this equipment
and these facilities, the Company determined that these assets were impaired and
recorded a charge of $10,241,  representing the difference between  management's
estimate of their fair value and their book value.  Also,  the Company  incurred
$255 of employee termination costs related to 27 employees. In addition, as part
of the  consolidation of manufacturing and warehousing  facilities,  the Company
incurred  $1,203 of moving and duplicate  occupancy  costs during the year ended
December 31, 2005. These costs are included in cost of goods sold.

2006 RESTRUCTURING

         During 2006, the Company continued to implement its restructuring plan,
including  taking  actions  intended to reduce costs and bring them in line with
lower revenue  estimates and the 2006 Business  Plan.  The following  steps were
taken:

         o        A plan was adopted to reduce the number of facilities occupied
                  by the  Company  from six to two.  Consistent  with that plan,
                  during  2006,  the  Company   offered  for  sale  three  owned
                  manufacturing  facilities and its corporate  headquarters  and
                  research and development facility.
         o        Additional  equipment was idled to reduce production  capacity
                  to levels consistent with anticipated order volumes.
         o        Reduced the workforce from 1,655  employees as of December 31,
                  2005 to 1,008 employees as of December 30, 2006.
         o        Completed  the sale of the  Company's  Quequechan  Street  and
                  Somerset   facilities,   which   realized   cash  proceeds  of
                  approximately $2,800.

         As a result of these actions,  the Company evaluated its facilities and
equipment  for  impairment,  in  accordance  with SFAS No.  144.  Based upon the
projected  gross cash flows  expected  from the assets idled  during  2006,  the
Company  determined  that these assets were  impaired and recorded an impairment
charge of $21,967.  Also, the Company recorded additional  impairment charges of
$507 related to the 60 acres of land held for sale.  This land  previously had a
book  value of $4,007,  which  approximated  the fair  market  value  based upon
independent  appraisals.  The land was written down in the third quarter of 2006
to a revised  estimated sales value of $3,500,  based on written offers received
but not accepted during the fourth quarter. This property remains for sale.

         The Company also closed its Graham Road, Fall River, Massachusetts yarn
manufacturing  facility in the fourth  quarter of 2006.  The Company  recorded a
charge of $193 during the fourth  quarter of 2006 for the remaining  contractual
lease  payments  due with respect to this  facility  through the June 2007 lease
termination  date. Also included in 2006  restructuring  expenses were occupancy
costs of $159 for the period in which the facility  was idled.  The Company also
recorded $500 of other occupancy related restructuring charges.

         In  addition,  as  part  of  the  consolidation  of  manufacturing  and
warehousing  facilities,  the  Company  incurred  $620 of moving  and  duplicate
occupancy  costs  during the year ended  December 30,  2006.  Also,  the Company
incurred  $639  of  employee  termination  costs  related  to 40  employees.  In
accordance  with Amendment No. 5 to the 2005 Credit  Agreement,  the Company was
required by its lenders to engage Alvarez & Marsal,  a New York-based  financial
and management consulting firm, to assist the Company with the implementation of
its restructuring, refinancing and consolidation plans. Expenses incurred during
2006 for these services were $1,531. In addition, the Company also incurred $342
of other  professional  fees related to the  November  2006  refinancing  of the
Company's debt.

4. 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.  Subsequently,  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. 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 estimated fair market value based upon management's
estimate of the  expected  proceeds to be  received  upon sale of the  property.
During the third quarter of 2006, the Company decided to offer three  additional
manufacturing  facilities  and its  administrative  office and R&D  facility for
sale. A real estate broker is actively  marketing  these four  properties  which
have an aggregate book value of $13,636.

                                       7


        During the fourth quarter of 2006, the Company entered into an agreement
to sell certain  equipment for $2,100.  The Company  received a deposit of $210,
and will  receive  monthly  installment  deposits of $315 though June 2007.  The
Company has also identified  certain other  manufacturing  equipment with a book
value of $2,300, which is being offered for sale.





                                                                 March 31,     December 30,
                                                                   2007            2006
                                                                 ---------     -----------
                                                                           
Land, Buildings and Improvements .......................         $13,636         $13,636
Equipment ..............................................           4,443           4,675
60 Acres of Unimproved Land in Fall River, Massachusetts           3,500           3,500
                                                                 -------         -------
                                                                 $21,579         $21,811
                                                                 =======         =======




5. 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.

       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 when  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:



                                                               March 31,         December 30,
                                                                 2007               2006
                                                              ----------          --------
                                                                            
Raw materials..........................................       $   14,727          $ 16,532
Work-in-process ........................................           4,493             3,397
Finished goods .........................................          10,176            10,703
                                                                 -------          --------
   Inventory at FIFO ...................................          29,396            30,632
LIFO adjustment ........................................          (1,647)           (2,510)
                                                                 -------          --------
   Inventory at LIFO...................................       $   27,749          $ 28,122
                                                                 =======          ========


6.  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.

                                       8


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




                                                                                  Three Months Ended
                                                                             ------------------------------
                                                                               March 31,        April 1,
                                                                                  2007            2006
                                                                                  ----            ----
                                                                                        
                  United States..............................................$     26,577     $    39,658
                  Canada.....................................................       1,724           2,272
                  Mexico.....................................................       1,940           1,600
                  Middle East................................................         131             552
                  South America..............................................       1,181             991
                  Europe.....................................................         563             739
                  All Other..................................................         480             468
                                                                             --------------   -------------
                                                                             $     32,596     $    46,280
                                                                             ==============   =============




       Net sales by product category are as follows:
                                                                                     Three Months Ended
                                                                               -------------------------------
                                                                                 March 31,         April 1,
                                                                                    2007             2006
                                                                                    ----             ----


                                                                                           
                  Fabric.....................................................  $      31,564     $     44,737
                  Yarn.......................................................          1,032            1,543
                                                                               --------------   -------------
                                                                               $      32,596     $     46,280
                                                                               ==============   =============



7. DEBT


          Debt consists of the following:



                                                                                March 31,          December 30,
                                                                                   2007                2006
                                                                             ---------------   ---------------
                                                                                         
Senior Secured Revolving Credit Facility.................................... $       11,203    $         9,480
Term Loans payable by May 2010 .............................................         21,544             24,240
                                                                             ---------------   ----------------
Total Debt.................................................................. $       32,747    $        33,720
    Less: Current Portion of Senior Secured Revolving Credit Facility.......         11,203              9,480
         Current Portion of Term Loans......................................          1,800              1,800
                                                                             ---------------   ----------------
Total Long-Term Debt........................................................ $       19,744    $        22,440
                                                                             ===============   ================




         On  November  9,  2006,   Quaker  Fabric   Corporation  of  Fall  River
("Quaker"),   a  wholly-owned  subsidiary  of  Quaker  Fabric  Corporation  (the
"Company"), entered into a $25,000 amended and restated senior secured revolving
credit  agreement with Bank of America,  N.A. (the "Bank") and two other lenders
(the "2006 Revolving Credit Agreement").  Quaker's  obligations to the revolving
credit  lenders  are  secured  by all of the  Company's  assets,  with a  junior
interest in Quaker's real estate and machinery  and  equipment.  Simultaneously,
Quaker entered into two (2) senior secured term loans in the aggregate amount of
$24,600, with GB Merchant Partners,  LLC as Agent for the term loan lenders (the
"2006 Term Loan Agreement"). The two term loans consist of a $12,500 real estate
loan  and a  $12,100  equipment  loan  (the  "Real  Estate  Term  Loan"  and the
"Equipment Term Loan",  respectively,  and together, the "Term Loans"). The Term
Loans are secured by all of the Company's assets, with a first priority security
interest in the Company's machinery and equipment and real estate.

                                       9


         The  proceeds of the Term Loans were used to: (i) repay,  in full,  all
outstanding  obligations  under the term loan  previously  provided  by the Bank
pursuant to the terms of Quaker's May 18, 2005 senior  secured  credit  facility
with the Bank (the "2005 Credit Agreement"), (ii) reduce Quaker's obligations to
the Bank under the  revolving  credit  portion of the 2005 Credit  Agreement  by
approximately  $8,900, (iii) fund a $1,000 environmental escrow account required
by the Term Loan Lenders to cover  certain  environmental  site  assessment  and
remediation expenses potentially arising out of environmental  conditions at the
various parcels of real estate serving as collateral for Quaker's obligations to
the Term Loan Lenders,  and (iv) pay for approximately $2,600 of transaction and
related  costs  required by the Bank and the Term Loan Lenders to be paid at the
Closing,  including  fees to the  various  lenders of  approximately  $1,500 and
professional and consulting fees of approximately $1,100.

         Both  the 2006  Revolving  Credit  Agreement  and the  2006  Term  Loan
Agreement have maturity  dates of May 17, 2010,  and the 2006  Revolving  Credit
Agreement  and the 2006 Term Loan  Agreement  are  together  referred to in this
report as the "2006 Loan Agreements."

         Advances to Quaker under the 2006 Revolving Credit Facility are limited
to 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 bear interest at the
prime rate plus 1.25% or LIBOR (London Interbank Offered Rate) plus 2.75%. As of
March 31, 2007, the weighted average  interest rate of the advances  outstanding
was 9.1%

         Pursuant  to the  terms  of the 2006  Term  Loan  Agreement,  mandatory
prepayments  of the Real Estate and Equipment  Term Loans are required as Quaker
sells the assets securing those loans pursuant to the terms of the restructuring
plan Quaker has in place (the "Restructuring Plan").  Following the sale in 2008
of the last  parcel  of real  estate  contemplated  by the  Restructuring  Plan,
amortization  of the Real  Estate  Term Loan  would be at the rate of $1,100 per
year,  payable at the rate of $100 per month in each month  other than July.  In
addition,  in the  event  sales  of  certain  parcels  of  real  estate  are not
consummated  on or before the dates assumed for such sales in the  Restructuring
Plan, Quaker would be responsible for making Late Sale Amortization Payments (as
defined  in the 2006 Term Loan  Agreement)  at the rate of $150 per month  until
such  payments  equal 92.5% of the net proceeds the Term Loan Lenders would have
received on the sale of such real estate. Mandatory prepayments of the Equipment
Term  Loan and the Real  Estate  Term  Loan are also  required  in the  event of
Equipment Appraisal and/or Real Property Appraisal Shortfalls,  respectively (as
defined in the 2006 Term Loan  Agreement).  The Term Loans bear  Interest at the
LIBOR rate plus 7.75% and is payable monthly. As of March 31, 2007, the interest
rate on the Term Loans was 13.07%.

         In addition, both the 2006 Revolving Credit Agreement and the 2006 Term
Loan Agreement  contain a "springing"  Fixed Charge Coverage Ratio covenant with
which Quaker would need to comply in the event  Quaker's  "Excess  Availability"
under the 2006  Revolving  Credit  Agreement  were to fall below $500,000 at any
time. We are currently in compliance  with the "Excess  Availability"  covenant,
however,  as discussed  below,  in the absence of appropriate  amendments to the
2006 Loan Agreements, management believes that the Company could fail to satisfy
this covenant  during the third quarter of this year.  The 2006 Loan  Agreements
also include  cross-default  provisions,  customary  reporting  obligations  and
certain  affirmative  and  negative  covenants  including,  but not  limited to,
restrictions on dividend payments, capital expenditures, indebtedness, liens and
acquisitions and investments.

         On December 1, 2006, the Company and the other parties to the 2006 Term
Loan  Agreement  entered into Amendment No. 1, effective as of December 1, 2006,
to the 2006  Term  Loan  Agreement  (the  "Amendment")  to:  (i)  place  certain
restrictions  on the terms and conditions on which the Company may agree to sell
excess  machinery and equipment  going forward,  including  restrictions  on the
Company's  ability  to agree  to the  payment  of the  purchase  price  for such
equipment  over time and the minimum price at which such  equipment may be sold,
and (ii) acknowledge and consent to the Company's sale of certain  machinery and
equipment  no longer  needed to support  the  Company's  operations  for $2,100,
payable in six (6) equal monthly  installments of $315 each,  beginning  January
15, 2007, and a deposit of $210,  paid upon execution of the contract.  Pursuant
to the terms of the 2006  Revolving  Credit  Agreement,  Bank of  America,  N.A.
consented to the Amendment.

                                       10


         As of  March  31,  2007,  there  were  $32,747  of  loans  outstanding,
including $11,203 of loans outstanding under the 2006 Revolving Credit Agreement
and $21,544 of loans  outstanding  under the 2006 Term Loan.  On March 31, 2007,
unused Availability was $2,404, net of the $4,400 Availability  Reserve, and the
Company had approximately $4,080 of letters of credit outstanding.

         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 2006 Revolving Credit Agreement,  which is a function of
Eligible Accounts Receivable,  Eligible Inventory,  and the Availability Reserve
as those terms are defined in the 2006 Revolving 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 reduce Availability and thus the Company's
ability  to  borrow.  In like  manner,  decreases  in the  Availability  Reserve
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 2006  Revolving  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.
Further,  very short lead times and volatility in the Company's  order rate make
it difficult  for  management  to predict  near term  revenues and to adjust the
Company's  cost  structure  rapidly  enough to keep  pace with an  unanticipated
decline in sales.  The  Company  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.

         Weakness in the retail  furniture  sector led to lower than anticipated
orders and sales during  fiscal April of 2007.  This has resulted in a reduction
in the Company's  ability to borrow under the terms of the 2006 Revolving Credit
Agreement,  increasing  management's  need to manage the Company's cash position
carefully  and  increasing  the  Company's  reliance on trade credit to fund its
operating  needs.  Based on fiscal April net sales and  projected  net sales for
fiscal May, we believe  that,  in the absence of  appropriate  amendments to the
2006 Loan  Agreements,  our cash flow from  operations and our ability to borrow
under our 2006 Revolving  Credit  Agreement  could be  insufficient  to meet our
liquidity  needs  during the third  quarter  of Fiscal  2007.  Accordingly,  the
Company  intends to engage in  discussions  with its lenders with respect to the
need for such amendments now. There can be no assurance that the Company will be
able to obtain agreement to such amendments from its lenders on terms acceptable
to the Company or at all. We are also pursuing a number of other transactions in
an effort to maintain adequate liquidity,  but there is significant  uncertainty
as to whether  we will be  successful  in our  efforts  to  complete  such other
transactions.

         In  addition,  pursuant to the terms of the 2006 Term Loan,  the lender
has the right to conduct annual  re-appraisals  of the Company's real estate and
semi-annual  re-appraisals of the Company's machinery and equipment. The Company
has been notified that the lender intends to conduct such a re-appraisal  of the
Company's  machinery and equipment  during the second quarter of fiscal 2007. In
the event of an "Equipment Appraisal  Shortfall," as that term is defined in the
2006 Term Loan,  the Company  would be  required  to make a cash  payment to the
lender in an amount  equal to the  amount  by which  the  aggregate  outstanding
principal  amount of the Equipment Term Loan exceeds  seventy percent 70% of the
net  orderly  liquidation  value  of  the  equipment   established  through  the
re-appraisal  process.  The  outcome  of the  current  re-appraisal  process  is
uncertain,  however, in the absence of appropriate waivers from the lenders, the
Company's  failure to make such a payment  would  result in a default  under the
2006 Term Loans - and because of the  cross-default  provision  in the 2006 Loan
Agreements, a related default under the 2006 Revolving Credit Agreement.

         In the absence of appropriate  amendments to the 2006 Loan  Agreements,
the Company could need additional  financing to maintain adequate liquidity.  No
assurance  can be given as to when or whether an  agreement  may be entered into
with any other financing source which would result in cash funds being available
to the Company on terms acceptable to the Company or at all. If the Company were
unable to  generate  sufficient  additional  cash by  entering  into a financing
agreement with any other financing  source, a number of material adverse effects
could be  experienced  by the  Company,  including  but not limited to,  vendors
refusing to ship  materials to the Company,  the need to make further  headcount
reductions and take  additional  cost cutting  initiatives,  and other potential
adverse impacts.

                                       11


         In addition to the above,  our need to manage  cash  carefully  and the
significant  operating  losses we have  experienced  make us more  vulnerable to
economic downturns, adverse industry conditions or catastrophic external events,
limit our ability to withstand competitive pressures, and reduce our flexibility
in planning for, or responding to, changing business and economic conditions.


8. STOCK OPTIONS

         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 granted at fair  market  value and  vesting is  determined  by the
Board of Directors.

         STOCK OPTION ACTIVITY. A summary of the Company's stock option activity
is as follows:





                                                     Three Months ended                          Fiscal Year Ended
                                             ------------------------------------------------------------------------------------
                                                       March 31,                   December 30,               December 31,
                                                        2007                           2006                       2005
                                             ----------------------------  --------------------------- --------------------------
                                                              Weighted                      Weighted                    Weighted
                                                                Avg.                           Avg.                        Avg.
                                                Number of     Exercise       Number of       Exercise      Number of     Exercise
                                                 Shares        Price           Shares         Price         Shares         Price
                                             ------------  -------------- --------------- ------------ --------------- ----------
                                                                                                       
Options outstanding, beginning of period...        2,548      $   7.75            3,007     $    7.57          3,147     $  7.58
Granted....................................          169      $   1.13               --            --             --          --
Exercised..................................           --            --             (51)     $    1.37             --          --
Forfeited..................................          (29)     $   6.97             (408)    $    7.20           (140)    $  7.79
                                               ----------                    -----------                 ------------
Options outstanding, end of period.........        2,688      $   7.34            2,548     $    7.75          3,007     $  7.57
Options exercisable........................        2,522      $   7.75            2,548     $    7.75          3,007     $  7.57
Options available for grant................       2 ,042            --            2,182            --          1,766          --
Weighted average fair value per share of
   options granted.........................           --      $   1.13               --     $      --             --     $    --




         The following table summarizes  information for options outstanding and
exercisable at March 31, 2007:



                                                        Weighted             Weighted                                   Weighted
                                                         Average              Average                                    Average
                                  Options               Exercise             Remaining             Options              Exercise
Range of Prices                 Outstanding               Price           Life (in years)        Exercisable              Price
- -----------------           --------------------    ------------------   ------------------    -----------------    -------------
                                                                 
$       0 -- 1.13.........           166                  1.13                 9.8                    --                     --
$    3.54 -- 5.30.........           424                  4.22                 3.4                   424                   4.22
$    5.31 -- 7.07.........           634                  6.44                 4.7                   634                   6.44
$    7.08 -- 8.84.........           595                  8.02                 3.6                   595                   8.02
$    8.85 --10.60.........           785                  9.63                 3.5                   785                   9.63
$   12.37 --14.14.........            30                 13.00                 1.3                    30                  13.00
$   15.90 --17.67.........            54                 17.67                 1.2                    54                  17.67
                                -----------            ----------             ----                ------                ---------
                                   2,688                $ 7.34                 4.1                 2,522                $  7.75
                                ===========            ==========             ====                ======                =========




         At its  regular  meeting  in  December  2001,  the  Company's  Board of
Directors  granted options to purchase 160 shares of common stock at an exercise
price of $8.30 per share to certain individuals subject to shareholder  approval
of an increase of 750 shares in the number of shares  available  for grant under
the  Plans.  At the  May 16,  2002  Annual  Meeting,  shareholder  approval  was
received.  Accordingly,  the Company  recorded an unearned  compensation  charge
equal to the  difference  between the  exercise  price and the fair value on the
date of  shareholder  approval  of $1,032.  During  2006 and 2005,  the  Company
recognized $0 and $488 of amortization of unearned compensation, respectively.

                                       12


         On December 12, 2003, pursuant to the terms of the Company's 1997 Stock
Option Plan,  the  Company's  Board of Directors  granted to Mr.  Liebenow,  the
Company's  President and CEO,  options  covering 90 shares of common  stock,  10
shares of which were  subject to  shareholder  approval  at the  Company's  2004
Annual Meeting of Shareholders,  which approval was received.  This option grant
is  exercisable  for a period of ten years from the grant date,  has an exercise
price of $9.12 per share, the fair market value of the Company's common stock on
December 12, 2003, and originally vested over a five year period.  Pursuant to a
decision  made on December 16, 2005 by the Company's  Board of  Directors,  this
option grant is now fully vested.

         On December 16, 2005, the Board of Directors  approved the acceleration
of vesting of all outstanding  unvested stock options  previously awarded to its
employees   (including  its  executive  officers)  under  the  Company's  equity
compensation plans. The acceleration of vesting became effective on December 16,
2005 for stock options  outstanding  as of such date. On such date,  the closing
market price was $2.60.  Options to purchase an aggregate of  approximately  565
shares of common stock (of which  options to purchase an aggregate of 393 shares
of common stock are held by executive  officers of the Company) were accelerated
on December 16, 2005.  The  exercise  prices of the options  range from $7.04 to
$9.12. Under the recently issued Financial  Accounting Standards Board Statement
No. 123R, "Share-Based Payment" ("SFAS 123R"), the Company was required to apply
the expense  recognition  provisions under SFAS 123R beginning  January 2, 2006.
The decision to accelerate the vesting of these stock options,  all of which are
at exercise prices higher than current market price,  was made because (i) there
is no perceived value in these options to the employees involved, and (ii) there
are no employee retention ramifications.

         On January 17, 2007, the Company granted options to purchase 169 shares
of common stock at an exercise  price of $1.13,  which was the fair market value
at date of grant.  These options vest at the end of one year and are exercisable
for ten years.  The fair  market  value of the options  using the  Black-Scholes
option pricing model is $80.

         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 year ended December 30, 2006.

         The  Black-Scholes  option-pricing  model is used to estimate  the fair
value on the date of grant of each option  granted after  December 15, 1994. The
assumptions  used for stock option  grants and  employee  stock  purchase  right
grants were as follows:




                                                               Three Months Ended                  Fiscal Year Ended
                                                            -------------------------------------------------------------------
                                                                    March 31,               December 30,          December 31,
                                                                      2007                      2006                  2005
                                                            --------------------------  -------------------   -----------------
                                                                                                     
Expected volatility..................................                    56%                    N/A                 N/A
Risk-free interest rate..............................                  4.75%                    N/A                 N/A
Expected life of options.............................               3 Years                     N/A                 N/A
Expected dividends...................................                   N/A                     N/A                 N/A


                                       13



         The  Black-Scholes  option  pricing  model  was  developed  for  use in
   estimating   the  fair   value  of  traded   options   with  no   vesting  or
   transferability  restrictions. In addition, option pricing models require the
   input of  highly  subjective  assumptions,  including  expected  stock  price
   volatility.   Because  the  Company's  stock  options  have   characteristics
   significantly  different from those of traded options and because  changes in
   the subjective input  assumptions  used can materially  affect the fair value
   estimate,  in  management's  opinion,  the existing models do not necessarily
   provide a reliable single measure of the fair value of its stock options.


9.  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)  During  2003,  the  Company   entered  into   agreements   with  the
Massachusetts  Department of  Environmental  Protection (the "MADEP") to install
air  pollution  control  equipment  on  three  of  the  stacks  at  one  of  its
manufacturing  facilities  located  in Fall  River.  The  control  equipment  is
intended to ensure that  emissions  from the stacks do not exceed the 0% opacity
limit set forth in the Company's operating permit for air emissions.  Management
anticipates  that the costs  associated with the acquisition and installation of
the control equipment will total  approximately  $900,000.  The equipment itself
was scheduled to be fully installed over a three year period  beginning in 2003.
By March 2006, the required  pollution  control  equipment had been installed on
two of the three  stacks.  The Company has reached an  agreement  with the MADEP
extending  the date by which the  equipment  required on the third stack must be
installed to October 2007.

       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.   Environmental  due
diligence reviews conducted by the Company's lenders in connection with Quaker's
November 2006 refinancing  transaction  identified certain regulatory compliance
obligations which the Company failed to meet in a timely fashion.  These reviews
also indicated the need for additional  environmental  site  assessment  work at
certain of the Company's  facilities,  raising the possibility  that the Company
will be required to incur additional future remediation  expenses should further
environmental   conditions  requiring  remediation  be  identified  during  this
process.  The Company has accrued  reserves for  environmental  matters based on
information  presently  available,  and management believes these reserves to be
adequate.  Accordingly,  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,
however,  there can be no assurance that  established  reserves will prove to be
adequate  or that the  costs  associated  with  environmental  matters  will not
increase in the future.


10.  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 carry forwards 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 the Company's best current  estimate of
its annual effective tax rate.

                                       14


       The  Company  adopted  FASB   Interpretation   No.  48,  "Accounting  for
Uncertainty  in Income  Taxes" (FIN 48), on January 1, 2007.  As a result of the
implementation  of FIN 48, we  recognized  no  adjustment  in the  liability for
unrecognized  income tax  benefits.  At the adoption date of January 1, 2007, we
had $400 of unrecognized tax benefits. If recognized,  these benefits would have
no impact on our effective tax rate because the Company has Net Operating Losses
and  other  tax  credit  carry  forwards  which  it  has  not  benefited  due to
uncertainties  regarding the Company's  ability to generate  sufficient  taxable
income  in the  future.  These  unrecognized  tax  benefits  would be  offset by
valuation allowances.

       The Company is subject to U.S federal  income tax as well as income taxes
in multiple  state and foreign  jurisdictions.  There are  currently  no federal
examinations in progress. The Company is no longer subject to IRS examination of
its federal tax returns prior to 2003,  although carry forward  attributes  that
were generated  during  2000-2002 may still be adjusted upon examination if they
are used in a future  period.  There  are  currently  no state  examinations  in
progress.  The Company is no longer subject to state examination for years prior
to 2003,  however carry forward  attributes in Massachusetts that were generated
in 1994-2002 may still be adjusted upon examination if they are used in a future
period.  Subsidiaries  of the  Company  file  income  tax  returns in Mexico and
Brazil.  There are currently no examinations being conducted in either Mexico or
Brazil.  The Company is no longer subject to examination in Mexico or Brazil for
years prior to 2001.

       The  Company   recognizes  accrued  interest  and  penalties  related  to
unrecognized  tax benefits as a component  of tax  expense.  This policy did not
change as a result of the  adoption of FIN 48. For the  quarter  ended March 31,
2007,  the Company did not recognize  any accrued  interest and penalties in the
consolidated statement of operations or consolidated balance sheet.

11. RECENT ACCOUNTING PRONOUNCEMENTS


       In September  2006, the FASB issued SFAS 157, "Fair Value  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS 157 establishes a common definition of fair value, provides a
framework  for  measuring  fair  value  under  accounting  principles  generally
accepted in the United  States and expands  disclosure  requirements  about fair
value  measurements.  SFAS 157 is  effective  for us as of January 1, 2008.  The
Company is  currently  evaluating  the impact,  if any, the adoption of SFAS 157
will have on its financial position and results of operations.

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 2006" WAS A 52 WEEK PERIOD ENDED DECEMBER
30, 2006 AND "FISCAL  2007" WILL BE A 52 WEEK PERIOD  ENDING  DECEMBER 29, 2007.
THE FIRST  THREE  MONTHS OF FISCAL  2006 AND FISCAL 2007 ENDED APRIL 1, 2006 AND
MARCH 3L, 2007, RESPECTIVELY.

CRITICAL ACCOUNTING POLICIES

       Our Critical Accounting Policies are disclosed in Management's Discussion
and Analysis and Note 1 to the  Consolidated  Financial  Statements  in our Form
10-K for  Fiscal  2006.  These  policies  describe  the  significant  accounting
estimates and policies used in the  preparation  of our  Consolidated  Financial
Statements.  Preparation of our financial statements requires management to make
estimates  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities,  revenues and  expenses.  We believe the most complex and sensitive
judgments  result primarily from the need to make estimates about the effects of
matters  that are  inherently  uncertain.  Actual  results in these  areas could
differ from  management's  estimates.  As discussed  below and in Note 10 to the
Condensed Consolidated  Financial Statements,  we have adopted the provisions of
Financial Accounting  Standards Board (FASB)  Interpretation No. 48, "Accounting
for  Uncertainty in Income Taxes" on January 1, 2007.  Other than these changes,
there have been no  significant  changes in our  critical  accounting  estimates
during the first three months of 2007.

       In the  ordinary  course of  business  there is inherent  uncertainty  in
quantifying  our income tax  positions.  We assess our income tax  positions and
record tax benefits for all years subject to examination based upon management's
evaluation  of  the  facts,  circumstances,  and  information  available  at the
reporting  date. For those tax positions where it is more likely than not that a
tax benefit  will be  sustained,  we have  recorded  the  largest  amount of tax
benefit  with a  greater  than 50  percent  likelihood  of being  realized  upon
ultimate  settlement  with a taxing  authority  that has full  knowledge  of all
relevant information. For those income tax positions where it is not more likely
than  not  that a tax  benefit  will  be  sustained,  no tax  benefit  has  been
recognized in the financial statements.

                                       15


RECENT ACCOUNTING PRONOUNCEMENTS


       In September  2006, the FASB issued SFAS 157, "Fair Value  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS 157 establishes a common definition of fair value, provides a
framework  for  measuring  fair  value  under  accounting  principles  generally
accepted in the United  States and expands  disclosure  requirements  about fair
value  measurements.  SFAS 157 is  effective  for us as of January 1, 2008.  The
Company is  currently  evaluating  the impact,  if any, the adoption of SFAS 157
will have on its financial position and results of operations.


         GENERAL

       OVERVIEW.  Quaker is a leading supplier of woven upholstery  fabrics.  To
complement the Company's U.S. production  capability and to generate incremental
sales,  during the second half of 2005,  Quaker began  building 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
since  Quaker's  sales peaked at $365.4  million  during  Fiscal 2002.  The most
important of these commercial  relationships  is with a large,  fully integrated
fabric mill in Hangzhou,  China. Quaker 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 has  continued and estimates  that imported
fabrics currently represent approximately 60% of total U.S. fabric sales.

       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, sometimes rapidly, 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  strong  demand 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 three months of 2007 were down  approximately
27.5%  compared to the first three months of 2006.  The total  backlog of fabric
and yarn products at the end of the first three months of 2007 was $9.5 million,
down $3.7 million  compared to that of a year ago,  with the dollar value of the
yarn  backlog  down $0.8  million  or 60.0% and the  dollar  value of the fabric
backlog down $2.9 million or 24.6%.

                                       16


RESULTS OF OPERATIONS - Quarterly Comparison

       NET  SALES.  Net sales  for the first  quarter  of 2007  decreased  $13.7
million,  or 29.6%,  to $32.6 million from $46.3 million in the first quarter of
2006.  Net fabric  sales  within the United  States  decreased  32.8%,  to $25.6
million  in the first  quarter of 2007 from  $38.2  million in first  quarter of
2006, 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,  particularly China. Net
foreign sales of fabric  decreased 9.8%, to $5.9 million in the first quarter of
2007 from $6.5 million in the first  quarter of 2006.  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 2007 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 $1.0 million in the first  quarter of 2007 from $1.5 million in the
first quarter of 2006, with the decrease in 2007  principally due to weakness in
the craft yarn industry.

       The gross volume of fabric sold decreased  32.1%, to 5.0 million yards in
the first  quarter of 2007 from 7.3 million  yards in the first quarter of 2006.
The weighted  average gross sales price per yard increased 3.8%, to $6.29 in the
first  quarter  of 2007 from  $6.06 in the first  quarter of 2006 as a result of
product mix changes.  The Company sold 25.5% fewer yards of middle to better-end
fabrics and 44.5% fewer yards of promotional-end fabrics in the first quarter of
2007 than in the first  quarter of 2006.  The average gross sales price per yard
of middle to better-end fabrics decreased 1.8%, to $7.00 in the first quarter of
2007 from $7.13 in the first quarter of 2006.  The average gross sales price per
yard of  promotional-end  fabrics  increased  by  10.8%,  to $4.49 in the  first
quarter of 2007 from $4.05 in the first quarter of 2006.

       GROSS MARGIN.  The gross margin  percentage for the first quarter of 2007
decreased to 11.1% as compared to 11.8% for the first quarter of 2006.  Slightly
higher raw material and labor costs contributed approximately 50 basis points to
the decline and the 29.6% drop in net sales  caused  fixed  expenses to increase
relative to sales by about 20 basis points.

       RESTRUCTURING  CHARGES.  During the three  month  period  ended March 31,
2007, the Company reported restructuring charges of $0.3 million. This consisted
of $0.2 million of consulting and refinancing fees, plant consolidation,  lease,
and occupancy costs and $0.1 million of employee  termination costs.  During the
three  month  period  ended  April 1, 2006 the  Company  reported  restructuring
charges of $0.6  million.  This  consisted  of $0.3  million of  consulting  and
refinancing fees and $0.3 million of termination costs.

       SELLING,  GENERAL  AND  ADMINISTRATIVE  EXPENSES.  Selling,  general  and
administrative  expenses  decreased to $7.1 million in the first quarter of 2007
as  compared to $10.0  million in the first  quarter of 2006,  primarily  due to
lower  sales  commissions  as a result of lower  sales and a decrease in payroll
costs attributable to staffing reductions,  and lower sampling expense. Selling,
general and administrative  expenses as a percentage of net sales were 21.9% and
21.7%  in the  first  quarter  of  2007  and  in  the  first  quarter  of  2006,
respectively.  Selling,  general and  administrative  expenses  were higher as a
percentage of net sales due to lower sales.

       INTEREST EXPENSE. Interest expense increased to $1.0 million in the first
quarter of 2007 from $0.8 million in the first quarter of 2006, primarily due to
debt with higher interest rates.

       EFFECTIVE TAX RATE.  The Company's  effective tax rate was a provision of
1.7% in the first  quarter of 2007  compared  to a benefit of 35.0% in the first
quarter of 2006. The tax benefit rate in 2007 is limited because the Company has
benefited  the maximum  amount of its losses  allowable  against  its  remaining
deferred tax liabilities.  The tax provision of 1.7% consists of certain minimum
taxes  required in certain  states and foreign  taxes on the  Company's  foreign
subsidiaries.

                                       17


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 its financing  agreements,  including its
2006 Revolving Credit Agreement,  as hereinafter  defined. The Company's current
capital  requirements  are related to the  execution  of Quaker's  restructuring
plan. (See Item 7. Management's  Discussion and Analysis of Financial  Condition
and Results of Operations--General--Recent  Developments in the Company's Annual
Report on Form 10-K for the year ended December 30, 2006.)

         Consistent with the Company's  restructuring plan, a key 2007 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 development of fabrics  designed by Quaker for manufacture  outside the U.S.
through strategic relationships put in place with various offshore fabric mills.
These offshore  sourcing programs are 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 and 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.  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 our  Fall  River-based
manufacturing  facilities.  These include Quaker's relatively 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.
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 seeking to keep operating costs as low as possible and to maximize
operating cash flows through careful inventory control.

         To complete the restructuring of our business, Quaker will need to make
significant investment 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, further reductions in our expenditures for internal and external new
product development and 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.  The Company's net cash provided by
operating  activities  was $0.8 million and $1.5 million in the first quarter of
2007 and 2006,  respectively.  During  the first  quarter  of Fiscal  2007,  the
Company  received  an  advanced  payment of $1.3  million on the sale of certain
manufacturing equipment. This transaction increased accrued expenses as of March
31, 2007 and therefore  increased  cash provided by operating  activities.  Cash
provided by operating  activities  decreased during the first quarter of 2007 as
compared  to the first  quarter  of 2006 due  principally  to  higher  operating
losses.

         Capital  expenditures  in the first  quarter of 2007 and 2006 were $0.1
million and $0.2 million,  respectively.  Capital  expenditures during the first
quarter of 2007 were  funded by  operating  cash flow and  borrowings  under the
Company's 2006 Revolving Credit Agreement.  Management  anticipates that capital
expenditures  for new projects will not exceed $3.0 million in 2007,  consisting
principally  of  facilities-related  and  information  technology  expenditures.
Capital  expenditures  are restricted  under the 2006 Revolving Credit Agreement
and may not exceed  $12.0  million in Fiscal 2007.  During the first  quarter of
2007, the Company  generated $1.3 million from the  disposition of fixed assets.
The proceeds from these asset sales were used to reduce the term loan debt under
the 2006 Term Loan Agreement, as hereinafter defined.


                                       18



Debt consists of the following:


                                                                                                  March 31,          December 30,
                                                                                                     2007                2006
                                                                                              -------------------   ----------------
                                                                                                          (In thousands)
                                                                                                              
Senior Secured Revolving Credit Facility.......................................               $           11,203    $         9,480
Term Loans payable by May 2010.................................................                           21,544             24,240
                                                                                              -------------------   ----------------
Total Debt.....................................................................               $           32,747    $        33,720
   Less:  Current Portion of Senior Secured Revolving Credit Facility..........                           11,203              9,480
         Current Portion of Term Loans.........................................                            1,800              1,800
                                                                                              -------------------   ----------------
Total Long-Term Debt...........................................................               $           19,744    $        22,440
                                                                                              ===================   ================




          On  November  9,  2006,  Quaker  Fabric   Corporation  of  Fall  River
("Quaker"),   a  wholly-owned  subsidiary  of  Quaker  Fabric  Corporation  (the
"Company"),  entered into a $25.0 million  amended and restated  senior  secured
revolving credit agreement with Bank of America, N.A. (the "Bank") and two other
lenders (the "2006 Revolving  Credit  Agreement").  Quaker's  obligations to the
revolving  credit  lenders are secured by all of the  Company's  assets,  with a
junior   interest  in  Quaker's  real  estate  and   machinery  and   equipment.
Simultaneously,  Quaker  entered  into two (2) senior  secured term loans in the
aggregate amount of $24.6 million,  with GB Merchant Partners,  LLC as Agent for
the term loan  lenders  (the  "2006  Term Loan  Agreement").  The two term loans
consist of a $12.5 million real estate loan and a $12.1 million  equipment  loan
(the "Real Estate Term Loan" and the "Equipment  Term Loan",  respectively,  and
together,  the "Term Loans"). The Term Loans are secured by all of the Company's
assets,  with a first priority security interest in the Company's  machinery and
equipment and real estate.

         The  proceeds of the Term Loans were used to: (i) repay,  in full,  all
outstanding  obligations  under the term loan  previously  provided  by the Bank
pursuant to the terms of Quaker's May 18, 2005 senior  secured  credit  facility
with the Bank (the "2005 Credit Agreement"), (ii) reduce Quaker's obligations to
the Bank under the  revolving  credit  portion of the 2005 Credit  Agreement  by
approximately  $8.9  million,  (iii) fund a $1.0  million  environmental  escrow
account  required by the Term Loan Lenders to cover certain  environmental  site
assessment and remediation  expenses  potentially  arising out of  environmental
conditions  at the various  parcels of real  estate  serving as  collateral  for
Quaker's  obligations to the Term Loan Lenders,  and (iv) pay for  approximately
$2.6 million of transaction  and related costs required by the Bank and the Term
Loan Lenders to be paid at the Closing, including fees to the various lenders of
approximately $1.5 million and professional and consulting fees of approximately
$1.1 million.

         Both  the 2006  Revolving  Credit  Agreement  and the  2006  Term  Loan
Agreement have maturity  dates of May 17, 2010,  and the 2006  Revolving  Credit
Agreement  and the 2006 Term Loan  Agreement  are  together  referred to in this
report as the "2006 Loan Agreements."

         Advances to Quaker under the 2006 Revolving Credit Facility are limited
to 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 bear interest at the
prime rate plus 1.25% or LIBOR (London Interbank Offered Rate) plus 2.75%. As of
March 31, 2007, the weighted average  interest rate of the advances  outstanding
was 9.1%.

         Pursuant  to the  terms  of the 2006  Term  Loan  Agreement,  mandatory
prepayments  of the Real Estate and Equipment  Term Loans are required as Quaker
sells the assets securing those loans pursuant to the terms of the restructuring
plan Quaker has in place (the  "Restructuring  Plan").  Following  the projected
sale in 2008 of the last parcel of real estate contemplated by the Restructuring
Plan,  amortization  of the Real  Estate  Term Loan would be at the rate of $1.1
million per year,  payable at the rate of $100,000 per month in each month other
than July. In addition, in the event sales of certain parcels of real estate are
not  consummated  on  or  before  the  dates  assumed  for  such  sales  in  the
Restructuring   Plan,   Quaker  would  be  responsible   for  making  Late  Sale
Amortization  Payments (as defined in the 2006 Term Loan  Agreement) at the rate
of $150,000  per month until such  payments  equal 92.5% of the net proceeds the
Term Loan Lenders would have received on the sale of such real estate.  Pursuant
to the terms of the 2006 Term Loan Agreement,  Late Sale  Amortization  Payments
are currently being made.  Mandatory  prepayments of the Equipment Term Loan and
the Real Estate Term Loan are also required in the event of Equipment  Appraisal
and/or Real Property Appraisal Shortfalls,  respectively (as defined in the 2006
Term Loan Agreement). The Term Loans bear interest at the LIBOR rate plus 7.75%,
payable  monthly.  As of March 31, 2007, the interest rate on the Term Loans was
13.07%.

                                       19


         In addition, both the 2006 Revolving Credit Agreement and the 2006 Term
Loan Agreement  contain a "springing"  Fixed Charge Coverage Ratio covenant with
which Quaker would need to comply in the event  Quaker's  "Excess  Availability"
under the 2006  Revolving  Credit  Agreement  were to fall below $500,000 at any
time. We are currently in compliance  with the "Excess  Availability"  covenant,
however,  as discussed  below,  in the absence of appropriate  amendments to the
2006 Loan Agreements, management believes that the Company could fail to satisfy
this covenant  during the third quarter of this year.  The 2006 Loan  Agreements
also include  cross-default  provisions,  customary  reporting  obligations  and
certain  affirmative  and  negative  covenants  including,  but not  limited to,
restrictions on dividend payments, capital expenditures, indebtedness, liens and
acquisitions and investments.

         On December 1, 2006, the Company and the other parties to the 2006 Term
Loan  Agreement  entered into Amendment No. 1, effective as of December 1, 2006,
to the 2006  Term  Loan  Agreement  (the  "Amendment")  to:  (i)  place  certain
restrictions  on the terms and conditions on which the Company may agree to sell
excess  machinery and equipment  going forward,  including  restrictions  on the
Company's  ability  to agree  to the  payment  of the  purchase  price  for such
equipment  over time and the minimum price at which such  equipment may be sold,
and (ii) acknowledge and consent to the Company's sale of certain  machinery and
equipment no longer needed to support the Company's operations for $2.1 million,
payable  in six (6) equal  monthly  installments  of  $315,000  each,  beginning
January 15, 2007, and a deposit of $210,000 paid upon execution of the contract.
Pursuant to the terms of the 2006 Revolving Credit  Agreement,  Bank of America,
N.A. consented to the Amendment.

         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 2006 Revolving Credit Agreement,  which is a function of
Eligible Accounts Receivable,  Eligible Inventory,  and the Availability Reserve
as those terms are defined in the 2006 Revolving 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 reduce Availability and thus the Company's
ability  to  borrow.  In like  manner,  decreases  in the  Availability  Reserve
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 2006  Revolving  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.
Further,  very short lead times and volatility in the Company's  order rate make
it difficult  for  management  to predict  near term  revenues and to adjust the
Company's  cost  structure  rapidly  enough to keep  pace with an  unanticipated
decline in sales.  The  Company  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.

         Weakness in the retail  furniture  sector led to lower than anticipated
orders and sales during  fiscal April of 2007.  This has resulted in a reduction
in the Company's  ability to borrow under the terms of the 2006 Revolving Credit
Agreement,  increasing  management's  need to manage the Company's cash position
carefully  and  increasing  the  Company's  reliance on trade credit to fund its
operating  needs.  Based on fiscal April net sales and  projected  net sales for
fiscal May, we believe  that,  in the absence of  appropriate  amendments to the
2006 Loan  Agreements,  our cash flow from  operations and our ability to borrow
under our 2006 Revolving  Credit  Agreement  could be  insufficient  to meet our
liquidity  needs  during the third  quarter  of Fiscal  2007.  Accordingly,  the
Company  intends to engage in  discussions  with its lenders with respect to the
need for such amendments now. There can be no assurance that the Company will be
able to obtain agreement to such amendments from its lenders on terms acceptable
to the Company or at all. We are also pursuing a number of other transactions in
an effort to maintain adequate liquidity,  but there is significant  uncertainty
as to whether  we will be  successful  in our  efforts  to  complete  such other
transactions.

         In  addition,  pursuant to the terms of the 2006 Term Loan,  the lender
has the right to conduct annual  re-appraisals  of the Company's real estate and
semi-annual  re-appraisals of the Company's machinery and equipment. The Company
has been notified that the lender intends to conduct such a re-appraisal  of the
Company's  machinery and equipment  during the second quarter of fiscal 2007. In
the event of an "Equipment Appraisal  Shortfall," as that term is defined in the
2006 Term Loan,  the Company  would be  required  to make a cash  payment to the
lender in an amount  equal to the  amount  by which  the  aggregate  outstanding
principal  amount of the Equipment Term Loan exceeds  seventy percent 70% of the
net  orderly  liquidation  value  of  the  equipment   established  through  the
re-appraisal  process.  The  outcome  of the  current  re-appraisal  process  is
uncertain,  however, in the absence of appropriate waivers from the lenders, the
Company's  failure to make such a payment  would  result in a default  under the
2006 Term Loans - and because of the  cross-default  provision  in the 2006 Loan
Agreements, a related default under the 2006 Revolving Credit Agreement.

                                       20


         In the absence of appropriate  amendments to the 2006 Loan  Agreements,
the Company could need additional  financing to maintain adequate liquidity.  No
assurance  can be given as to when or whether an  agreement  may be entered into
with any other financing source which would result in cash funds being available
to the Company on terms acceptable to the Company or at all. If the Company were
unable to  generate  sufficient  additional  cash by  entering  into a financing
agreement with any other financing  source, a number of material adverse effects
could be  experienced  by the  Company,  including  but not limited to,  vendors
refusing to ship  materials to the Company,  the need to make further  headcount
reductions and take  additional  cost cutting  initiatives,  and other potential
adverse impacts.

         In addition to the above,  our need to manage  cash  carefully  and the
significant  operating  losses we have  experienced  make us more  vulnerable to
economic downturns, adverse industry conditions or catastrophic external events,
limit our ability to withstand competitive pressures, and reduce our flexibility
in planning for, or responding to, changing business and economic conditions.

         As of March 31, 2007,  there were $32.7  million of loans  outstanding,
including  $11.2 million of loans  outstanding  under the 2006 Revolving  Credit
Agreement  and $21.5 million of loans  outstanding  under the 2006 Term Loan. On
March 31, 2007,  unused  Availability was $2.4 million,  net of the $4.4 million
Availability  Reserve, and the Company had approximately $4.1 million of letters
of credit outstanding.

         As of May 11,  2007,  there  were $33.7  million of loans  outstanding,
including  $12.9 million of loans  outstanding  under the 2006 Revolving  Credit
Agreement  and $20.8 million of loans  outstanding  under the 2006 Term Loan. On
May 11, 2007,  unused  Availability  was $2.5  million,  net of the $4.4 million
Availability  Reserve, and the Company had approximately $4.0 million of letters
of credit outstanding.

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,
increases  during 2005 in oil prices  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  petroleum
derivatives,  e.g.,  polypropylene,  acrylic.  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 cost  increases of any kind
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 2006
Revolving  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.

                                       21


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  7.7% 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 had been 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.

         At March 31, 2007, the Company had no derivative financial  instruments
to hedge the  anticipated  cash flows  from the  repayment  of foreign  currency
denominated intercompany payables outstanding.

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 either Prime or London  Interbank  Offered Rate  ("LIBOR")  rates,
plus an  "Applicable  Margin" under the Company's  2006 Loan  Agreements.  As of
March 31, 2007,  there was $11.2  million of borrowings  outstanding  under 2006
Revolving Credit Agreement and $21.5 million of borrowings outstanding under the
2006  Term Loan  Agreement  at  floating  rates,  including  some  LIBOR  loans.
Increases in short-term  interest  rates will  increase the  Company's  interest
expense.  Based upon the balances  outstanding as of March 31, 2007, an increase
of 100 basis points in interest rates would increase annual interest  expense by
approximately $384,000.



ITEM 4. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES.

         Our management,  with the participation of our Chief Executive Officer,
or CEO, and Chief Financial Officer,  or CFO, evaluated the effectiveness of our
disclosure  controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, or the Exchange Act), as of March 31,
2007. Based on this evaluation,  our CEO and CFO concluded that, as of March 31,
2007,  our disclosure  controls and procedures  were (1) designed to ensure that
material information relating to us, including our consolidated subsidiaries, is
made  known to our CEO and CFO by others  within  those  entities,  particularly
during the period in which this report was being prepared and (2) effective,  in
that they provide reasonable assurance that information required to be disclosed
by us in the reports  that we file or submit under the Exchange Act is recorded,
processed,  summarized  and reported  within the time  periods  specified in the
SEC's rules and forms.

                                       22


CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING.

         Implementation of the Company's restructuring plan, particularly during
the fourth  quarter of 2006,  has resulted in staffing  reductions  in virtually
every functional area of the Company,  including those areas responsible for key
controls  integral to the  operation of the  Company's  internal  controls  over
financial reporting, such as our finance and accounting,  information technology
("IT"),  and purchasing  areas.  In some cases, a single  individual has assumed
responsibility  for  work  previously  handled  by one or  more  former  Company
employees,  resulting  in decrease  in our  ability to provide  for  appropriate
segregation of duties and in some areas, employees with less experience handling
duties  previously  handled by more  experienced  staff  members.  Also,  due to
constraints  in our IT  department,  systems  needed to  support  the  Company's
relatively  new offshore  sourcing  initiatives  have not been fully  developed,
requiring the use of alternate manual procedures, which by their nature increase
the risk of human error.  And, due to recent  increases in the complexity of the
payment terms and practices  affecting our vendor and cash management  programs,
manual  procedures are also being used more  frequently by our accounts  payable
staff.  Mitigating  these changes is the fact that all corporate  administrative
functions are  centralized in a single  location and  management  oversight with
respect  to each  functional  area is very  strong,  with  most  key  management
personnel  bringing both  significant  professional  experience and  significant
years of service at the  Company to the task.  While  management  believes  that
these  recent  changes  in  our  internal   control  over  financial   reporting
environment  have not materially  affected the quality of our internal  controls
over  financial  reporting,  there can be no  assurance  that we will be able to
conclude in the future that we have effective  internal  controls over financial
reporting in  accordance  with Section 404 of the  Sarbanes-Oxley  Act. No other
changes in our internal  control over financial  reporting  occurred  during the
fiscal  quarter  ended  March  31,  2007  that has  materially  effected,  or is
reasonably  likely  to  materially  affect  our  internal  control  system  over
financial reporting.




                                       23







                   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 for the
year  ended  December  30,  2006 as  filed  with  the  Securities  and  Exchange
Commission on March 31, 2007.

ITEM 1A. RISK FACTORS

       The Company has concluded that there were no material  changes during the
first three months of 2007 that would warrant  further  disclosure  beyond those
matters  discussed  in Part 1, Item 1A - Risk  Factors in the  Company's  Annual
Report on Form  10-K for the year  ended  December  30,  2006 as filed  with the
Securities and Exchange Commission on March 31, 2007.

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

         None

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.



                                       24





                   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: MAY 15, 2007                By: /S/ PAUL J. KELLY
      ------------                -------------------------------------------
                                  Paul J. Kelly
                                  Vice President - Finance
                                  and Treasurer (Principal Financial Officer)

                                       25