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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended July 29, 2007

                           Commission File No. 0-12781


                                   CULP, INC.
             (Exact name of registrant as specified in its charter)

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

         1823 Eastchester Drive
       High Point, North Carolina                        27265-1402
(Address of principal executive offices)                 (zip code)

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 of the Securities Exchange Act of 1934 during the
preceding 12 months and (2) has been subject to the filing requirements for at
least the past 90 days. |X| YES      NO |_|

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one);

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

Indicate by check mark whether the registrant is a shell company (as defined by
Rule 12b-2 of the Exchange Act). |_| YES   NO |X|

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

             Common shares outstanding at July 29, 2007: 12,634,526
                                Par Value: $0.05

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




                               INDEX TO FORM 10-Q
                       For the period ended July 29, 2007




                                                                                                            Page
                                                                                                            ----

                                                 Part I - Financial Statements
                                                 -----------------------------

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

                                                                                                      
           Consolidated Statements of Net Income -- Three Months Ended July 29, 2007 and July 30, 2006       I-1

           Consolidated Balance Sheets -- July 29, 2007, July 30, 2006 and April 29, 2007                    I-2

           Consolidated Statements of Cash Flows -- Three Months Ended July 29, 2007 and July 30, 2006       I-3

           Consolidated Statements of Shareholders' Equity                                                   I-4

           Notes to Consolidated Financial Statements                                                        I-5

           Cautionary Statement Concerning Forward-Looking Information                                      I-20

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

Item 3.    Quantitative and Qualitative Disclosures About Market Risk                                       I-29
---------------------------------------------------------------------

Item 4.    Controls and Procedures                                                                          I-30
----------------------------------

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

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

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

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

Signatures






Item 1:  Financial Statements
-----------------------------


                                            CULP, INC.
                               CONSOLIDATED STATEMENTS OF NET INCOME
                    FOR THE THREE MONTHS ENDED JULY 29, 2007 AND JULY 30, 2006
                                             UNAUDITED
                         (Amounts in Thousands, Except for Per Share Data)




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

                                            Amounts                        Percent of Sales
                                      --------------------                ------------------
                                      July 29,    July 30,    % Over      July 29,  July 30,
                                        2007        2006      (Under)       2007      2006
                                      --------    --------    --------    --------  --------


                                                                      
Net sales                             $ 65,230      62,585       4.2 %     100.0 %   100.0 %
Cost of sales                           56,174      54,525       3.0 %      86.1 %    87.1 %
                                      --------    --------    --------    --------  --------
         Gross profit                    9,056       8,060      12.4 %      13.9 %    12.9 %

Selling, general and
  administrative expenses                6,321       6,575      (3.9)%       9.7 %    10.5 %
Restructuring expense                      432         423       2.1 %       0.7 %     0.7 %
                                      --------    --------    --------    --------  --------
         Income from operations          2,303       1,062     116.9 %       3.5 %     1.7 %

Interest expense                           818         950     (13.9)%       1.3 %     1.5 %
Interest income                            (58)        (46)     26.1 %      (0.1)%    (0.1)%
Other expense                              232          29     700.0 %       0.4 %     0.0 %
                                      --------    --------    --------    --------  --------
         Income before income taxes      1,311         129     916.3 %       2.0 %     0.2 %

Income taxes *                             460          (3)       N.M.      35.1 %    (2.3)%
                                      --------    --------    --------    --------  --------
         Net income                   $    851         132     544.7 %       1.3 %     0.2 %
                                      ========    ========    ========    --------  --------

Net income per share, basic           $   0.07        0.01     600.0 %
Net income per share, diluted             0.07        0.01     600.0 %
Average shares outstanding, basic       12,583      11,672       7.8 %
Average shares outstanding, diluted     12,728      11,770       8.1 %



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

See accompanying notes to consolidated financial statements.


                                      I-1


                                                CULP, INC.
                                        CONSOLIDATED BALANCE SHEETS
                              JULY 29, 2007, JULY 30, 2006 AND APRIL 29, 2007
                                                 UNAUDITED
                                          (Amounts in Thousands)




                                                  Amounts                Increase
                                             -------------------        (Decrease)
                                             July 29,   July 30,   --------------------    *April 29,
                                               2007       2006     Dollars     Percent         2007
                                             --------   --------   --------    --------     --------

                                                                               
Current assets:
    Cash and cash equivalents                $  9,017      8,387        630         7.5 %     10,169
    Accounts receivable                        23,903     26,044     (2,141)       (8.2)%     29,290
    Inventories                                42,159     43,055       (896)       (2.1)%     40,630
    Deferred income taxes                       5,376      7,120     (1,744)      (24.5)%      5,376
    Assets held for sale                        1,906      2,531       (625)      (24.7)%      2,499
    Other current assets                        1,649      2,789     (1,140)      (40.9)%      1,824
                                             --------   --------   --------    --------     --------
               Total current assets            84,010     89,926     (5,916)       (6.6)%     89,788

Property, plant and equipment, net             36,901     42,835     (5,934)      (13.9)%     37,773
Goodwill                                        4,114      4,114         --         0.0 %      4,114
Deferred income taxes                          26,220     21,513      4,707        21.9 %     25,683
Other assets                                    2,831      1,542      1,289        83.6 %      2,588
                                             --------   --------   --------    --------     --------

               Total assets                  $154,076    159,930     (5,854)       (3.7)%    159,946
                                             ========   ========   ========    ========     ========



Current liabilities:
    Current maturities of long-term debt $     13,849      7,739      6,110        79.0 %     16,046
    Lines of credit                             2,641         --      2,641       100.0 %      2,593
    Accounts payable                           17,995     21,247     (3,252)      (15.3)%     23,585
    Accrued expenses                            8,484      9,130       (646)       (7.1)%      8,670
    Accrued restructuring costs                 3,047      3,745       (698)      (18.6)%      3,282
    Income taxes payable - current                856      3,561     (2,705)      (76.0)%      4,579
                                             --------   --------   --------    --------     --------
               Total current liabilities       46,872     45,422      1,450         3.2 %     58,755

Income taxes payable - long-term                3,765         --      3,765       100.0 %         --
Long-term debt, less current maturities        22,094     39,601    (17,507)      (44.2)%     22,114
                                             --------   --------   --------    --------     --------

               Total liabilities               72,731     85,023    (12,292)      (14.5)%     80,869

Shareholders' equity                           81,345     74,907      6,438         8.6 %     79,077
                                             --------   --------   --------    --------     --------

               Total liabilities and
               shareholders' equity          $154,076    159,930     (5,854)       (3.7)%    159,946
                                             ========   ========   ========    ========     ========

Shares outstanding                             12,635     11,685        950         8.1 %     12,569
                                             ========   ========   ========    ========     ========



* Derived from audited financial statements.

See accompanying notes to consolidated financial statements.


                                      I-2


                                          CULP, INC.
                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                  FOR THE THREE MONTHS ENDED JULY 29, 2007 AND JULY 30, 2006
                                           UNAUDITED
                                    (Amounts in Thousands)




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

                                                                                   Amounts
                                                                           ----------------------
                                                                           July 29,     July 30,
                                                                             2007         2006
                                                                           ---------    ---------

                                                                                        
Cash flows from operating activities:
     Net income                                                            $     851          132
     Adjustments to reconcile net income to net cash
        provided by (used in) operating activities:
           Depreciation                                                        1,447        1,702
           Amortization of other assets                                           90           23
           Stock-based compensation                                              140          132
           Excess tax benefit related to stock options exercised                 (21)          --
           Deferred income taxes                                                (518)      (1,337)
           Restructuring expenses, net of gain on sale of related assets         160         (237)
           Changes in assets and liabilities:
              Accounts receivable                                              5,387        3,005
              Inventories                                                     (1,529)      (6,362)
              Other current assets                                               175       (1,502)
              Other assets                                                      (327)          (6)
              Accounts payable                                                (5,251)         796
              Accrued expenses                                                  (186)       1,285
              Accrued restructuring                                             (235)        (309)
              Income taxes payable                                               889        1,073
                                                                           ---------    ---------
                 Net cash provided by (used in) operating activities           1,072       (1,605)
                                                                           ---------    ---------

Cash flows from investing activities:
     Capital expenditures                                                     (1,113)        (637)
     Proceeds from the sale of buildings and equipment                           702        1,600
                                                                           ---------    ---------
                 Net cash (used in) provided by investing activities            (411)         963
                                                                           ---------    ---------

Cash flows from financing activities:
     Payments on vendor-financed capital expenditures                            (70)        (428)
     Payments on long-term debt                                               (2,169)        (382)
     Proceeds from common stock issued                                           405          125
     Excess tax benefit related to stock option exercises                         21           --
                                                                           ---------    ---------
                 Net cash used in financing activities                        (1,813)        (685)
                                                                           ---------    ---------

Decrease in cash and cash equivalents                                         (1,152)      (1,327)

Cash and cash equivalents at beginning of period                              10,169        9,714
                                                                           ---------    ---------

Cash and cash equivalents at end of period                                 $   9,017        8,387
                                                                           =========    =========



See accompanying notes to consolidated financial statements.


                                      I-3





                                                                  CULP, INC.
                                                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                                   UNAUDITED
                                                   (Dollars in thousands, except share data)


                                                                         Capital                    Accumulated
                                                  Common Stock         Contributed                     Other           Total
                                           -------------------------    in Excess      Retained     Comprehensive   Shareholders'
                                             Shares        Amount      of Par Value    Earnings     Income (Loss)      Equity
                                           -----------   -----------   ------------   -----------   -------------   -------------

                                                                                                  
Balance,  April 30, 2006                    11,654,959   $       584         40,350        33,571              18   $     74,523
    Net loss                                        --            --             --        (1,316)             --         (1,316)
    Stock-based compensation                        --            --            525            --              --            525
    Loss on cash flow hedge, net of taxes           --            --             --            --             (22)           (22)
    Common stock issued in connection
        with acquisition of assets             798,582            40          5,043            --              --          5,083
    Common stock issued in connection
       with stock option plans                 115,750             5            279            --              --            284
                                           -----------   -----------   ------------   -----------   -------------   -------------
Balance,  April 29, 2007                    12,569,291           629         46,197        32,255              (4)        79,077
    Net income                                      --            --             --           851              --            851
    Stock-based compensation                        --            --            140            --              --            140
    Gain on cash flow hedge, net of taxes           --            --             --            --               4              4
    Excess tax benefit related to stock
       options exercised                            --            --             21            --              --             21
    Common stock issued in connection
       with stock option plans                  65,235             3            402            --              --            405
    Cumulative effect of adopting FASB
        Interpretation No. 48                       --            --             --           847              --            847
                                           -----------   -----------   ------------   -----------   -------------   -------------
Balance,  July 29, 2007                     12,634,526   $       632         46,760        33,953              --   $     81,345
                                           ===========   ===========   ============   ===========   =============   =============



See accompanying notes to consolidated financial statements.


                                      I-4


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


1.  Basis of Presentation

The accompanying  unaudited  consolidated financial statements of Culp, Inc. and
subsidiaries (the "company") include all adjustments,  which are, in the opinion
of management,  necessary for fair presentation of the results of operations and
financial  position.  All of these  adjustments are of a normal recurring nature
except as disclosed in notes 11 and 14 to the consolidated financial statements.
Results of  operations  for  interim  periods  may not be  indicative  of future
results.  The  unaudited  consolidated  financial  statements  should be read in
conjunction  with the  audited  consolidated  financial  statements,  which  are
included in the company's  annual report on Form 10-K filed with the  Securities
and  Exchange  Commission  on July 19,  2007 for the fiscal year ended April 29,
2007.

The  company's  three months ended July 29, 2007 and July 30, 2006  represent 13
week periods.

Reclassifications

Certain  prior year  amounts  have been  corrected  to  conform to current  year
presentation.  A  credit  of  $307,000  regarding  sales  proceeds  received  on
equipment  with no  carrying  value,  related to closed  plant  facilities,  was
reclassified  from other expense to restructuring  expense to conform to current
year presentation.

Accounting for Uncertainty in Income Taxes

During  the  first  quarter  of  fiscal  2008,  the  company  adopted  Financial
Accounting  Standards  Board  (FASB)  Interpretation  No.  48,  "Accounting  for
Uncertainty  in  Income  Taxes"  (FIN  48)  which   supplements  SFAS  No.  109,
"Accounting  for Income  Taxes",  by defining  the  confidence  level that a tax
position must meet in order be recognized  in the financial  statements.  FIN 48
requires  that the tax  effects of a  position  to be  recognized  only if it is
"more-likely-than-not"  to be sustained based solely on its technical  merits as
of the reporting date. The more-likely-than-not  threshold represents a positive
assertion by management that a company is entitled to the economic benefits of a
tax position.  If a tax position is not  considered  more-likely-than-not  to be
sustained based solely on its technical  merits, no benefits of the tax position
are to be recognized. Moreover, the more-likely-than-not threshold must continue
to be met in each  reporting  period to  support  continued  recognition  of the
benefit.  With the  adoption of FIN 48,  entities  are  required to adjust their
financial   statements   to   reflect   only  those  tax   positions   that  are
more-likely-than-not to be sustained. Any necessary adjustment would be recorded
directly to retained earnings and reported as a change in accounting  principle.
The company  adopted FIN 48 as of April 30,  2007,  and  recorded an increase in
retained  earnings of $847,000 as a cumulative  effect of a change in accounting
principle with a corresponding  decrease to income taxes payable.  Refer to Note
14 for more information regarding the impact of adopting FIN 48.

2.  Stock-Based Compensation

Effective  May  1,  2006,  the  company  began  recording  compensation  expense
associated  with its  stock  option  plans in  accordance  with  SFAS No.  123R,
"Share-Based  Payment"  which  requires the  measurement of the cost of employee
services  received in exchange for an award of an equity instrument based on the
grant date fair value of the award. The company adopted the modified prospective
transition  method  provided for under SFAS No. 123R, and  consequently  has not
retroactively adjusted results from prior periods. Under this transition method,
compensation  expense  associated  with stock options granted on or after May 1,
2006 is recorded in  accordance  with the  provisions of SFAS No. 123R and stock
compensation  expense  associated with the remaining unvested portion of options
granted  prior to May 1, 2006 is  recorded  based on their grant date fair value
estimated  in  accordance  with  the  original   provisions  of  SFAS  No.  123,
"Accounting for Stock-Based Compensation."


                                      I-5


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


The company  recorded  $140,000 and $132,000 of  compensation  expense for stock
options within selling,  general, and administrative expense for the three-month
periods ended July 29, 2007 and July 30, 2006, respectively.

Prior to the adoption of SFAS No. 123R,  the benefit of tax deductions in excess
of  recognized  compensation  costs were  reported as a reduction  of taxes paid
within  operating cash flow. SFAS No. 123R requires such benefits be recorded as
a financing  cash flow.  For the  three-month  period ended July 29,  2007,  the
company  recognized  $21,000  of excess  tax  benefits.  There was no excess tax
benefit during the three-month period ended July 30, 2006.

The remaining unrecognized compensation costs related to unvested awards at July
29, 2007 is $1.4  million  which is expected  to be  recognized  over a weighted
average period of 2.1 years.

Under the company's  stock option plans,  employees and directors may be granted
options to purchase  shares of common stock at the fair market value on the date
of grant.  Options  granted  under these plans  generally  vest over two to four
years and expire  five to ten years  after the date of grant.  The fair value of
each  option  award was  estimated  on the date of grant  using a  Black-Scholes
option-pricing model. The fair value of stock options granted to employees under
the 2002 stock option plan during the three-month period ended July 29, 2007 and
July 30, 2006 was $4.74 and $2.43 per share using the following assumptions:

                                              2007                       2006
--------------------------------------------------------------------------------
Risk-free interest rate                   4.92% - 5.09%                    5.03%
Dividend yield                                    0.00%                    0.00%
Expected volatility                     38.59% - 65.74%                   67.03%
Expected term (in years)                     1.1 - 8.0                      1.6
--------------------------------------------------------------------------------

The assumptions  utilized in the model are evaluated and revised,  as necessary,
to  reflect  market  conditions,  actual  historical  experience,  and groups of
employees  (executives and non-executives) that have similar historical behavior
are considered  separately for valuation  purposes.  The risk-free interest rate
for  periods  within  the  contractual  life of the option was based on the U.S.
Treasury  yield  curve in effect at the time of grant.  The  dividend  yield was
calculated  based on the company's  annual dividend as of the option grant date.
The expected  volatility was derived using a term structure  based on historical
volatility  and  the  volatility  implied  by  exchange-traded  options  on  the
company's common stock. The expected term of the options is the contractual term
of the stock options and expected employee exercise and post-vesting  employment
termination trends.


                                      I-6


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


The following  table  summarizes  the stock options  (vested and unvested) as of
July 29, 2007 and option activity during the three-month period then ended:




----------------------------------------------------------------------------------------------------------------
                                                             Weighted-          Weighted-
                                                              Average            Average            Aggregate
                                                             Exercise          Contractual          Intrinsic
                                          Shares               Price              Term                Value
----------------------------------------------------------------------------------------------------------------
                                                                                   
Outstanding, April 29, 2007               926,000         $     7.22
Granted                                   139,500               8.75
Expired/Canceled                         (106,500)             11.53
Exercised                                 (65,235)              6.10                           $     241,765
----------------------------------------------------------------------------------------------------------------
Outstanding, July 29, 2007                893,765         $     7.03            4.0 Years      $     4.3 million
----------------------------------------------------------------------------------------------------------------



At July 29, 2007,  there were 198,750  shares  available for future grants under
the  company's  incentive  stock  option  plans and options to purchase  390,893
shares were exercisable which had a weighted average exercise price of $8.56 per
share,  an  aggregate  intrinsic  value of $1.6  million and a weighted  average
contractual term of 2.59 years.

3.  Accounts Receivable

A summary of accounts receivable follows:




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
                                                                                         
Customers                                                         $     25,705                 $    31,192
Allowance for doubtful accounts                                         (1,160)                     (1,332)
Reserve for returns and allowances and discounts                          (642)                       (570)
----------------------------------------------------------------------------------------------------------------
                                                                  $     23,903                 $    29,290
----------------------------------------------------------------------------------------------------------------



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




----------------------------------------------------------------------------------------------------------------
                                                                              Three months ended
(dollars in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
                                                                                         
Beginning balance                                                 $     (1,332)                $    (1,049)
Recovery of bad debt expense                                                17                           8
Net write-offs                                                             155                          56
----------------------------------------------------------------------------------------------------------------
Ending balance                                                    $     (1,160)                $      (985)
----------------------------------------------------------------------------------------------------------------




                                      I-7


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


A summary of the  activity  in the  allowance  for returns  and  allowances  and
discounts accounts follows:




----------------------------------------------------------------------------------------------------------------
                                                                              Three months ended
(dollars in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
                                                                                         
Beginning balance                                                 $       (570)                $      (826)
Provision for returns and allowances
    and discounts                                                         (762)                       (701)
Discounts taken                                                            690                         439
----------------------------------------------------------------------------------------------------------------
Ending balance                                                    $       (642)                $    (1,088)
----------------------------------------------------------------------------------------------------------------



4.  Inventories

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

A summary of inventories follows:




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
                                                                                         
Raw materials                                                     $     12,078                 $    10,200
Work-in-process                                                          1,722                       1,711
Finished goods                                                          28,359                      28,719
----------------------------------------------------------------------------------------------------------------
                                                                  $     42,159                 $    40,630
----------------------------------------------------------------------------------------------------------------



5.  Other Assets

A summary of other assets follows:




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
                                                                                         
Cash surrender value - life insurance                             $      1,154                 $     1,154
ITG non-compete agreement, net                                           1,004                       1,076
Other                                                                      673                         358
----------------------------------------------------------------------------------------------------------------
                                                                  $      2,831                 $     2,588
----------------------------------------------------------------------------------------------------------------



At July 29,  2007 and  April 29,  2007,  the  gross  carrying  amount of the ITG
non-compete  agreement  was $1.1  million.  At July 29,  2007 and April 29, 2007
accumulated  amortization  for the ITG  non-compete  agreement  was $144,000 and
$72,000,  respectively.  The  non-compete  agreement  will  be  amortized  on  a
straight-line  basis  over the four  year  life of the  agreement.  Amortization
expense for the ITG non-compete  agreement for the three-month period ended July
29, 2007 was $72,000. No amortization expense for the ITG non-compete  agreement
was incurred  during the  three-month  period ended July 30, 2006.  Amortization
expense during the next four fiscal years follows: FY 2008 - $215,000; FY 2009 -
$287,000; FY 2010 - $287,000; and FY 2011 - $215,000.


                                      I-8


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


6.  Accounts Payable

A summary of accounts payable follows:




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
                                                                                        
Accounts payable-trade                                            $     16,776                 $    22,027
Accounts payable-capital expenditures                                    1,219                       1,558
----------------------------------------------------------------------------------------------------------------
                                                                  $     17,995                 $    23,585
----------------------------------------------------------------------------------------------------------------


7.  Accrued Expenses

A summary of accrued expenses follows:

----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
Compensation, commissions and related benefits                    $      3,509                 $     4,941
Interest                                                                   925                         314
Accrued rebates                                                          1,445                       1,013
Other                                                                    2,605                       2,402
----------------------------------------------------------------------------------------------------------------
                                                                  $      8,484                 $     8,670
----------------------------------------------------------------------------------------------------------------

8.  Long-Term Debt and Lines of Credit

A summary of long-term debt and lines of credit follows:

----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
Unsecured term notes                                              $     28,705                 $    30,905
Real estate loan - I                                                     3,987                       4,039
Real estate loan - II                                                    2,500                       2,500
Canadian government loan                                                   751                         716
----------------------------------------------------------------------------------------------------------------
                                                                        35,943                      38,160
Current maturities of long-term debt                                   (13,849)                    (16,046)
----------------------------------------------------------------------------------------------------------------
       Long-term debt, current maturities of long-term debt       $     22,094                 $    22,114
----------------------------------------------------------------------------------------------------------------
Lines of credit                                                   $      2,641                 $     2,593
----------------------------------------------------------------------------------------------------------------
Total borrowings                                                  $     38,584                 $    40,753
----------------------------------------------------------------------------------------------------------------



Term Notes

The company's  unsecured term notes have a fixed interest rate of 8.80% (payable
semi-annually  in March and September and subject to prepayment  provisions each
fiscal  quarter as defined in the  agreement)  and are  payable  over an average
remaining  term of two years  beginning  August 2007  through  March  2010.  The
principal payments are required to be paid in annual  installments over the next
three years as follows:  Year 1 - $13.7 million; Year 2 - $7.5 million; and Year
3 - $7.5 million.  The company prepaid $2.2 million during the first quarter and
an additional $1.0 million in August 2007, scheduled to be due in March 2008.


                                      I-9


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


Real Estate Loan - I

The company  has a real  estate loan that is secured by a lien on the  company's
corporate  headquarters  office located in High Point,  NC. This term loan bears
interest at the  one-month  LIBOR plus an  adjustable  margin (8.32% at July 29,
2007) based on the company's  debt/EBITDA ratio, as defined in the agreement and
is payable in varying monthly  installments through September 2010, with a final
payment of $3.3 million in October 2010.

Real Estate Loan - II

The company has a term loan in the amount of $2.5 million in connection with the
ITG  asset  purchase  agreement.  This  term  loan is  secured  by a lien on the
company's  corporate  headquarters  office  located in High Point,  NC and bears
interest at the  one-month  LIBOR plus an  adjustable  margin (8.32% at July 29,
2007) based on the company's  debt/EBITDA  ratio,  as defined in the  agreement.
This  agreement  requires  the company to pay  interest  monthly with the entire
principal due on June 30, 2010.

Revolving Credit Agreement - United States

The company has an unsecured credit agreement that provides for a revolving loan
commitment of $6.5 million, including letters of credit up to $5.5 million. This
agreement  expires on December 31,  2007,  and bears  interest at the  one-month
LIBOR plus an adjustable  margin (8.32% at July 29, 2007) based on the company's
debt/EBITDA ratio, as defined in the agreement.  As of July 29, 2007, there were
$2.3 million in  outstanding  letters of credit (all of which related to workers
compensation) and no borrowings outstanding under the agreement.

Revolving Credit Agreement - China

The company's China subsidiary has an unsecured  revolving credit agreement with
a bank in China to provide a line of credit available up to  approximately  $5.0
million,  of which  approximately  $1.3 million includes letters of credit.  The
credit agreement  expires on February 1, 2008, with an annual renewal option and
requires  interest to be paid on a quarterly  basis at a rate  determined by the
Chinese  government (with interest rates ranging from 5.81% to 6.07% at July 29,
2007). As of July 29, 2007, approximately $2.6 million was outstanding under the
agreement.

Canadian Government Loan

The company has an agreement with the Canadian  government to provide for a term
loan  that  is  non-interest   bearing  and  is  payable  in  48  equal  monthly
installments  commencing December 1, 2009. The proceeds are to partially finance
capital  expenditures  at the  company's  Rayonese  facility  located in Quebec,
Canada.

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios. At July 29, 2007, the company was in compliance with
these financial covenants.


                                      I-10


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


The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $13.8 million; Year 2 - $7.8 million; Year 3 - $10.4 million; Year
4 - $3.5 million; Year 5 - $187,000; and thereafter - $250,000.

9. Interest Rate Hedging

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

The company accounts for the interest rate swap as a cash flow hedge whereby the
fair value of this  contract is reflected  in other  assets in the  accompanying
consolidated  balance  sheets  with the offset  recorded  as  accumulated  other
comprehensive  income  (loss).  The fair  value of the  interest  rate  swap was
approximately  $1,000 in the  company's  favor and $6,000 in the bank's favor at
July 29, 2007 and April 29, 2007,  respectively.  The fair value of the interest
rate swap agreement was determined by quoted market prices.

10.  Cash Flow Information

Payments for interest and income taxes follows:




----------------------------------------------------------------------------------------------------------------
                                                                              Three months ended
(dollars in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
                                                                                         
Interest                                                          $        207                 $       168
Income tax payments                                                        254                         243
----------------------------------------------------------------------------------------------------------------



The company did not finance any of its capital expenditures for the three months
ended July 29, 2007 and July 30, 2006.

11.  Restructuring and Asset Impairment Charges

A summary of accrued restructuring follows:




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
                                                                                         
December 2006 Upholstery fabrics                                  $      1,593                 $     1,545
September 2005 Upholstery fabrics                                          225                         258
August 2005 Upholstery fabrics                                              12                          18
Fiscal 2005 Upholstery fabrics                                              87                         154
Fiscal 2003 Culp Decorative fabrics                                      1,130                       1,307
----------------------------------------------------------------------------------------------------------------
                                                                  $      3,047                 $     3,282
----------------------------------------------------------------------------------------------------------------




                                      I-11


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


December 2006 Upholstery Fabrics

During the first quarter of fiscal 2008, total restructuring and related charges
incurred  were  $1.0  million  of which  $538,000  related  to  operating  costs
associated with the closing of plant facilities, $361,000 related to write-downs
of a  building  and  equipment,  $332,000  related to lease  termination  costs,
$54,000 related to asset movement costs, a credit of $85,000 related to employee
termination  benefits,  and a credit of $202,000 for sales proceeds  received on
equipment with no carrying value. Of this total charge, $512,000 was recorded in
cost of sales,  $26,000 was  recorded in selling,  general,  and  administrative
expense,  and  $460,000  was  recorded  in  restructuring  expense  in the  2008
Consolidated Statement of Net Income.

The following  summarizes the fiscal 2008 activity in the restructuring  accrual
(dollars in thousands):




----------------------------------------------------------------------------------------------------------------
                                            Employee                       Lease
                                           Termination                Termination and
                                            Benefits                 Other Exit Costs                  Total
----------------------------------------------------------------------------------------------------------------
                                                                                                 
Balance, April 29, 2007                   $      1,304                      241                           1,545
Adjustments in fiscal 2008                         (85)                       -                             (85)
Additions in fiscal 2008                             -                      332                             332
Paid in fiscal 2008                                (97)                    (102)                           (199)
----------------------------------------------------------------------------------------------------------------
Balance, July 29, 2007                    $      1,122                      471                           1,593
----------------------------------------------------------------------------------------------------------------



As of July 29,  2007 and  April 29,  2007,  assets  classified  as held for sale
consisted of buildings and equipment  with a carrying  value of $1.7 million and
$2.2 million, respectively.

September 2005 Upholstery Fabrics

During the first quarter of fiscal 2008, as a result of  management's  continual
evaluation  of  the  restructuring   accrual,   the  reserve  was  decreased  by
approximately  $26,000 to reflect  current  estimates  of  employee  termination
benefits.  This $26,000  decrease in the reserve was  recorded in  restructuring
expense in the 2008 Consolidated Statement of Net Income.

During the first quarter of fiscal 2007, total restructuring and related charges
incurred were $310,000 of which $340,000  related to operating costs  associated
with the closing of a plant facility,  $169,000 related to asset movement costs,
$26,000  related  to  employee  termination  benefits,  $9,000  related to lease
termination  costs,  and a credit of  $234,000  for sales  proceeds  received on
equipment with no carrying value. Of the total charge,  $340,000 was recorded in
cost of sales, and a credit of $30,000 was recorded in restructuring  expense in
the 2007 Consolidated Statement of Net Income.


                                      I-12


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


The following  summarizes the fiscal 2008 activity in the restructuring  accrual
(dollars in thousands):




----------------------------------------------------------------------------------------------------------------
                                            Employee                       Lease
                                           Termination                Termination and
                                            Benefits                 Other Exit Costs                   Total
----------------------------------------------------------------------------------------------------------------
                                                                                                   
Balance, April 29, 2007                   $         31                      227                             258
Adjustments in fiscal 2008                         (26)                       -                             (26)
Paid in fiscal 2008                                  -                       (7)                             (7)
----------------------------------------------------------------------------------------------------------------
Balance, July 29, 2007                    $          5                      220                             225
----------------------------------------------------------------------------------------------------------------



As of July 29, 2007 and April 29, 2007, there were no assets  classified as held
for sale.

August 2005 Upholstery Fabrics

During the first quarter of fiscal 2008, as a result of  management's  continual
evaluation  of  the  restructuring   accrual,   the  reserve  was  decreased  by
approximately  $10,000 to reflect  current  estimates  of  employee  termination
benefits.  This $10,000  decrease in the reserve was  recorded in  restructuring
expense in the 2008 Consolidated Statement of Net Income.

During the first quarter of fiscal 2007, total restructuring and related charges
incurred  were  $157,000  of which  $128,000  related  to  employee  termination
benefits,  $46,000 related to asset movement costs, $27,000 related to operating
costs  associated with the closing of a plant facility,  and a credit of $44,000
for sale proceeds  received on equipment  with no carrying  value.  Of the total
charge,  $130,000 was recorded in restructuring expense and $27,000 was recorded
in cost of sales in the 2007 Consolidated Statement of Net Income.

The following  summarizes the fiscal 2008 activity in the restructuring  accrual
(dollars in thousands):




----------------------------------------------------------------------------------------------------------------
                                            Employee                       Lease
                                           Termination                Termination and
                                            Benefits                 Other Exit Costs                   Total
----------------------------------------------------------------------------------------------------------------
                                                                                                 
Balance, April 29, 2007                   $       18                           -                           18
Adjustments in fiscal 2008                       (10)                          -                          (10)
Net premiums received in fiscal 2008               4                           -                            4
----------------------------------------------------------------------------------------------------------------
Balance, July 29, 2007                    $       12                           -                           12
----------------------------------------------------------------------------------------------------------------



As of July 29,  2007 and  April 29,  2007,  assets  classified  as held for sale
consisted of equipment with a carrying value of $255,000.


                                      I-13


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


Fiscal 2005 Upholstery Fabrics

During the first  quarter of fiscal 2008,  the total  restructuring  and related
charges incurred were $16,000, of which  approximately  $34,000 related to lease
termination  costs and a credit of  $18,000  to  reflect  current  estimates  of
employee  termination  benefits.  Of the total  charge,  $16,000 was recorded in
restructuring expense in the 2008 Consolidated Statement of Net Income.

During the first  quarter of fiscal 2007,  the total  restructuring  and related
charges  incurred were  $701,000,  of which  approximately  $238,000  related to
inventory  markdowns,  $169,000  related to asset movement  costs,  $116,000 for
write-downs of equipment,  $102,000  related to operating costs  associated with
the  closing  of a plant  facility,  $86,000  related  to  employee  termination
benefits,  $8,000 for lease termination  costs, and a credit of $26,000 for sale
proceeds  received on equipment  with no carrying  value.  Of this total charge,
$353,000 was recorded in restructuring expense and $340,000 was recorded in cost
of sales in the 2007 Consolidated Statement of Net Income.

The following  summarizes the fiscal 2008 activity in the restructuring  accrual
(dollars in thousands):




----------------------------------------------------------------------------------------------------------------
                                            Employee                       Lease
                                           Termination                Termination and
                                            Benefits                 Other Exit Costs                  Total
----------------------------------------------------------------------------------------------------------------
                                                                                               
Balance, April 29, 2007                  $       100                          54                        154
Adjustments in fiscal 2008                       (18)                         34                         16
Paid in fiscal 2008                               (5)                        (78)                       (83)
----------------------------------------------------------------------------------------------------------------
Balance, July 29, 2007                   $        77                          10                         87
----------------------------------------------------------------------------------------------------------------



As of July 29, 2007 and April 29, 2007, there were no assets  classified as held
for sale.

Fiscal 2003 Culp Decorative Fabrics Restructuring

During the first  quarter of fiscal  2008,  a credit of $8,000 was  recorded  to
reflect current estimates of employee termination  benefits.  This $8,000 credit
was recorded in restructuring expense in the 2008 Consolidated  Statement of Net
Income.  Additionally,  the company  recorded a restructuring  related charge of
$5,000 for other operating costs  associated with a closed plant facility.  This
$5,000  restructuring  related  charge was recorded in cost of sales in the 2008
Consolidated Statement of Net Income.

During the first quarter of fiscal 2007, as a result of  management's  continual
evaluation  of  the  restructuring   accrual,   the  reserve  was  decreased  by
approximately $22,000 to reflect current estimates of sub-lease income and other
exit costs.  This $22,000  decrease in the reserve was recorded in restructuring
expense in the 2007  Consolidated  Statement  of Net Income.  Additionally,  the
company  recorded a restructuring  related charge of $12,000 for other operating
costs  associated  with a closed  plant  facility.  This  $12,000  restructuring
related charge was recorded in cost of sales in the 2007 Consolidated  Statement
of Net Income.


                                      I-14


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


The following  summarizes the fiscal 2008 activity in the restructuring  accrual
(dollars in thousands):




----------------------------------------------------------------------------------------------------------------
                                            Employee                       Lease
                                           Termination                Termination and
                                            Benefits                 Other Exit Costs                   Total
----------------------------------------------------------------------------------------------------------------
                                                                                              
Balance, April 29, 2007                  $        43                       1,264                       1,307
Adjustments in fiscal 2008                        (8)                          -                          (8)
Paid in fiscal 2008                              (16)                       (153)                       (169)
----------------------------------------------------------------------------------------------------------------
Balance, July 29, 2007                   $        19                       1,111                       1,130
----------------------------------------------------------------------------------------------------------------



As of July 29, 2007 and April 29, 2007, there were no assets  classified as held
for sale.

12.  Net Income Per Share

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




----------------------------------------------------------------------------------------------------------------
                                                                              Three months ended
(amounts in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
                                                                                              
Weighted average common shares outstanding, basic                       12,583                      11,672
Effect of dilutive stock options                                           145                          98
----------------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted                     12,728                      11,770
----------------------------------------------------------------------------------------------------------------



Options to purchase  79,750 and 466,125 shares of common stock were not included
in the  computation  of diluted net income per share for the three  months ended
July 29, 2007 and July 30, 2006, respectively, because the exercise price of the
options was greater than the average market price of the common shares.

13.  Segment Information

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

The company  evaluates  the  operating  performance  of its segments  based upon
income  (loss) from  operations  before  restructuring  and  related  charges or
credits  and  certain  unallocated  corporate  expenses.  Unallocated  corporate
expenses  represent  primarily  compensation and benefits for certain  executive
officers and all costs related to being a public company. Segment assets include
assets used in the operations of each segment and primarily  consist of accounts
receivable, inventories, and property, plant and equipment. The mattress fabrics
segment  also  includes  in  segment  assets,  goodwill  and other  current  and
non-current  assets associated with the ITG acquisition.  The upholstery fabrics
segment also includes assets held for sale in segment assets.


                                      I-15


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


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




----------------------------------------------------------------------------------------------------------------
                                                                              Three months ended
(dollars in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
Net sales:
                                                                                         
   Mattress Fabrics                                               $     36,536                 $    21,845
   Upholstery Fabrics                                                   28,694                      40,740
----------------------------------------------------------------------------------------------------------------
Total net sales                                                   $     65,230                 $    62,585
----------------------------------------------------------------------------------------------------------------
Gross profit:
   Mattress Fabrics                                               $      5,805                 $     3,521
   Upholstery Fabrics                                                    3,768                       5,285
----------------------------------------------------------------------------------------------------------------
           Total segment gross profit                                    9,573                       8,806
   Restructuring related charges                                          (517) (1)                   (746) (4)
----------------------------------------------------------------------------------------------------------------
Total gross profit                                                $      9,056                 $     8,060
----------------------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
   Mattress Fabrics                                               $      2,042                 $     1,663
   Upholstery Fabrics                                                    3,318                       3,710
----------------------------------------------------------------------------------------------------------------
           Total segment selling, general, and
            administrative expenses                                      5,360                       5,373
   Unallocated corporate expenses                                          935                       1,202
   Restructuring related charges                                            26  (2)                      -
----------------------------------------------------------------------------------------------------------------
Total selling, general, and administrative expenses               $      6,321                 $     6,575
----------------------------------------------------------------------------------------------------------------
Income (loss) from operations:
   Mattress Fabrics                                               $      3,763                 $     1,858
   Upholstery Fabrics                                                      450                       1,575
----------------------------------------------------------------------------------------------------------------
           Total segment income from operations                          4,213                       3,433
   Unallocated corporate expenses                                         (935)                     (1,202)
   Restructuring and related charges                                      (975) (3)                 (1,169) (5)
----------------------------------------------------------------------------------------------------------------
Total income from operations                                      $      2,303                 $     1,062
----------------------------------------------------------------------------------------------------------------



(1)   The  $517,000  represents  restructuring  related  charges of $460,000 for
      other operating costs  associated with closed plant facilities and $57,000
      for inventory  markdowns.  These charges relate to the Upholstery  Fabrics
      segment.
(2)   The $26,000  represents  other  operating  costs  associated with a closed
      plant facility. These charges relate to the Upholstery Fabrics segment.
(3)   The $975,000 represents $486,000 for other operating costs associated with
      a closed plant facilities,  $367,000 for lease termination costs, $362,000
      for  write-downs  of a  building  and  equipment,  $57,000  for  inventory
      markdowns,  $54,000 for asset  movement  costs,  a credit of $149,000  for
      employee termination benefits, and a credit of $202,000 for sales proceeds
      received  on  equipment  with no  carrying  value.  Of this total  charge,
      $517,000,  $26,000,  and $432,000 are included in cost of sales,  selling,
      general,   and   administrative   expense,   and  restructuring   expense,
      respectively. These charges relate to the Upholstery Fabrics segment.


                                      I-16


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


(4)   The  $746,000  represents  restructuring  related  charges of $507,000 for
      other operating costs associated with closed plant facilities and $239,000
      for inventory  markdowns.  These charges relate to the Upholstery  Fabrics
      segment.
(5)   The $1.2 million represents  $507,000 for other operating costs associated
      with closed plant facilities,  $385,000 for asset movement costs, $239,000
      for  inventory  markdowns,  $235,000  for employee  termination  benefits,
      $116,000  for  write-downs  of  equipment,  a credit of  $6,000  for lease
      termination  costs,  and a credit of  $307,000  for  proceeds  received on
      equipment  with no carrying  value.  Of this total  charge,  $746,000  and
      $423,000  are  included  in  cost  of  sales  and  restructuring  expense,
      respectively. These charges relate to the Upholstery Fabrics segment.

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




----------------------------------------------------------------------------------------------------------------
(dollars in thousands)                                            July 29, 2007               April 29, 2007
----------------------------------------------------------------------------------------------------------------
Segment assets:
   Mattress Fabrics
                                                                                         
      Current assets (6)                                          $     35,184                 $    32,990
      ITG non-compete agreement, net                                     1,004                       1,076
      Goodwill                                                           4,114                       4,114
      Property, plant and equipment (7)                                 22,305                      22,849
----------------------------------------------------------------------------------------------------------------
           Total mattress fabrics assets                                62,607                      61,029
----------------------------------------------------------------------------------------------------------------
   Upholstery Fabrics
      Current assets (8)                                                30,878                      37,457
      Assets held for sale                                               1,906                       2,499
      Property, plant and equipment (9)                                 14,554                      14,880
----------------------------------------------------------------------------------------------------------------
           Total upholstery fabrics assets                              47,338                      54,836
----------------------------------------------------------------------------------------------------------------
           Total segment assets                                        109,945                     115,865
Non-segment assets:
   Cash and cash equivalents                                             9,017                      10,169
   Deferred income taxes                                                31,596                      31,059
   Other current assets                                                  1,649                       1,297
   Property, plant and equipment                                            42                          44
   Other assets                                                          1,827                       1,512
----------------------------------------------------------------------------------------------------------------
           Total assets                                           $    154,076                 $   159,946
----------------------------------------------------------------------------------------------------------------

                                                                              Three months ended
(dollars in thousands)                                            July 29, 2007                July 30, 2006
----------------------------------------------------------------------------------------------------------------
Capital expenditures:
   Mattress Fabrics                                               $        339                 $        26
   Upholstery Fabrics                                                      507                         654
----------------------------------------------------------------------------------------------------------------
           Total capital expenditures                             $        846                 $       680
----------------------------------------------------------------------------------------------------------------
Depreciation expense:
   Mattress Fabrics                                               $        897                 $       942
   Upholstery Fabrics                                                      550                         760
----------------------------------------------------------------------------------------------------------------
           Total segment depreciation expense                     $      1,447                 $     1,702
----------------------------------------------------------------------------------------------------------------



                                      I-17


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


(6)   Current assets primarily represent accounts  receivable and inventory.  At
      April 29, 2007 current  assets also included a credit of future  purchases
      of inventory associated with the ITG acquisition of $527,000.  This credit
      of future purchases of inventory was fully utilized at July 29, 2007.
(7)   Included in property,  plant, and equipment are assets located in the U.S.
      totaling  $12.6  million and $12.8  million at July 29, 2007 and April 29,
      2007,  respectively.  The  remaining  property,  plant,  and equipment are
      located in Canada.
(8)   Current  assets  represent  accounts  receivable  and  inventory  for  the
      respective  segment.
(9)   Included in property,  plant, and equipment are assets located in the U.S.
      totaling  $6.6  million  and $7.2  million at July 29,  2007 and April 29,
      2007, respectively.  Included in this U.S. property,  plant, and equipment
      are various  other  corporate  allocations  totaling $3.7 million and $3.8
      million at July 29, 2007 and April 29, 2007, respectively.  As of July 29,
      2007 and April 29, 2007,  the  company's  U.S.  based  upholstery  fabrics
      property,  plant, and equipment excluding  corporate  allocations was $2.9
      million and $3.4 million, respectively. The remaining property, plant, and
      equipment are located in China.

14.  Income Taxes

During  the  first  quarter  of  fiscal  2008,  the  company  adopted  Financial
Accounting  Standards  Board  (FASB)  Interpretation  No.  48,  "Accounting  for
Uncertainty  in  Income  Taxes"  (FIN  48)  which   supplements  SFAS  No.  109,
"Accounting  for Income  Taxes",  by defining  the  confidence  level that a tax
position must meet in order be recognized  in the financial  statements.  FIN 48
requires  that the tax  effects of a  position  to be  recognized  only if it is
"more-likely-than-not"  to be sustained based solely on its technical  merits as
of the reporting date. The more-likely-than-not  threshold represents a positive
assertion by management that a company is entitled to the economic benefits of a
tax position.  If a tax position is not  considered  more-likely-than-not  to be
sustained based solely on its technical  merits, no benefits of the tax position
are to be recognized. Moreover, the more-likely-than-not threshold must continue
to be met in each  reporting  period to  support  continued  recognition  of the
benefit.  With the  adoption of FIN 48,  entities  are  required to adjust their
financial   statements   to   reflect   only  those  tax   positions   that  are
more-likely-than-not to be sustained. Any necessary adjustment would be recorded
directly to retained earnings and reported as a change in accounting  principle.
The company  adopted FIN 48 as of April 30,  2007,  and  recorded an increase in
retained  earnings of $847,000 as a cumulative  effect of a change in accounting
principle with a corresponding decrease to income taxes payable.

Upon adoption of FIN 48 as of April 30, 2007, the company had approximately $3.4
million  of  total  gross  unrecognized  tax  benefits,  of which  $3.1  million
represents  the amount of gross  unrecognized  tax benefits that, if recognized,
would favorably  affect the income tax rate in future periods.  At July 29, 2007
the company had  approximately  $3.8  million of total  gross  unrecognized  tax
benefits,  of which $3.4 million represents the amount of gross unrecognized tax
benefits  that, if  recognized,  would  favorably  affect the income tax rate in
future periods.  The total gross unrecognized tax benefits of $3.8 million as of
July 29,  2007 are  classified  as  income  taxes  payable  -  long-term  in the
accompanying consolidated balance sheets.

The company has elected to classify interest and penalties,  accrued as required
by FIN 48, as part of income tax  expense.  Upon  adoption of FIN 48 as of April
30, 2007,  the gross amount of interest and  penalties due to  unrecognized  tax
benefits was $98,000. We anticipate that the amount of unrecognized tax benefits
will increase by  approximately  $700,000 by the end of the current  year.  This
increase primarily relates to double taxation under applicable tax treaties with
foreign tax jurisdictions.  United States federal and state tax returns filed by
the company remain subject to examination  for tax years 2002 and subsequent due
to loss carryforwards. Canadian federal and provincial returns remain subject to
examination of tax years 2003 and subsequent.


                                      I-18


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


15.  Recently Issued Accounting Pronouncements

In September  2006, The FASB issued SFAS No. 157, "Fair Value of  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS No.  157  establishes  as 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 No. 157 is  effective  for fiscal  years
beginning  after November 15, 2007 and is effective for the company in the first
quarter of fiscal 2009. The company is currently  evaluating the impact, if any,
the  adoption  of SFAS No.  157 will  have on its  2009  consolidated  financial
statements.

In February 2007, the FASB issued  Statement No. 159, "The Fair Value Option for
Financial Assets and Financial  Liabilities." This statement,  which is expected
to expand fair value  measurement,  permits  entities to choose to measure  many
financial  instruments  and certain  other items at fair value.  SFAS No. 159 is
effective for fiscal years  beginning  after  November 15, 2007 and is effective
for the company in the first  quarter of fiscal  2009.  The company is currently
evaluating  the impact,  if any,  the  adoption of SFAS No. 159 will have on its
2009 consolidated financial statements.


                                      I-19



           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

This report and the exhibits  attached  hereto  contain  statements  that may be
deemed "forward-looking statements" within the meaning of the federal securities
laws,  including the Private  Securities  Litigation Reform Act of 1995 (Section
27A of the Securities Act of 1933 and Section 27A of the Securities and Exchange
Act of 1934). Such statements are inherently subject to risks and uncertainties.
Further, forward looking statements are intended to speak only as of the date on
which they are made.  Forward-looking  statements  are  statements  that include
projections, expectations or beliefs about future events or results or otherwise
are not statements of historical  fact. Such statements are often but not always
characterized  by  qualifying  words such as  "expect,"  "believe,"  "estimate,"
"plan" and "project" and their  derivatives,  and include but are not limited to
statements about  expectations  for the company's future  operations or success,
sales,  gross profit margins,  operating  income,  SG&A or other  expenses,  and
earnings, as well as any statements regarding future economic or industry trends
or future  developments.  Factors that could influence the matters  discussed in
such statements include the level of housing starts and sales of existing homes,
consumer  confidence,  trends in  disposable  income,  increases  in utility and
energy  costs,  and general  economic  conditions.  Decreases in these  economic
indicators could have a negative effect on the company's business and prospects.
Likewise,  increases in interest rates,  particularly  home mortgage rates,  and
increases in consumer  debt or the general rate of  inflation,  could affect the
company  adversely.  In addition,  changes in consumer  preferences  for various
categories  of furniture and bedding  coverings,  as well as changes in costs to
produce such products (including import duties and quotas or other import costs)
can have significant effect on demand for the company's products.  Also, changes
in the value of the U.S. dollar versus other currencies can affect the company's
financial results because a significant portion of the company's  operations are
located outside the United States.  Further,  economic and political instability
in international areas could affect the company's operations or sources of goods
in those areas,  as well as demand for the company's  products in  international
markets.  Also,  the level of success in integrating  the  acquisition of assets
from  International  Textile Group,  Inc. ("ITG") and in capturing and retaining
sales to customers  related to the acquisition will affect the company's ability
to meet its sales  goals.  Finally,  unanticipated  delays or costs in executing
restructuring actions could cause the cumulative effect of restructuring actions
to fail to meet the  objectives  set forth by  management.  Further  information
about these  factors,  as well as other  factors that could affect the company's
future   operations   or  financial   results  and  the  matters   discussed  in
forward-looking statements are included in Item 1A "Risk Factors" section in the
company's Form 10-K filed with the  Securities  and Exchange  Commission on July
19, 2007 for the fiscal year ended April 29, 2007.


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

Results of Operations

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

Overview

Culp,  Inc.,  which we also refer to as the company,  has operations  classified
into two  business  segments:  mattress  fabrics  and  upholstery  fabrics.  The
mattress fabrics segment  manufacturers,  sources,  and sells fabrics to bedding
manufacturers.  The upholstery fabrics segment sources,  manufactures, and sells
fabrics to residential and commercial  (contract)  furniture  manufacturers.  We
believe that Culp is the largest  marketer of mattress fabrics in North America,
and one of the largest  marketers of  upholstery  fabrics for furniture in North
America, both measured by total sales.


                                      I-20


The company  evaluates  the  operating  performance  of its segments  based upon
income  (loss) from  operations  before  restructuring  and  related  charges or
credits  and  certain  unallocated  corporate  expenses.  Unallocated  corporate
expenses  represent  primarily  compensation and benefits for certain  executive
officers and all costs related to being a public company. Segment assets include
assets used in  operations  of each  segment and  primarily  consist of accounts
receivable,  inventories,  and  property,  plant,  and  equipment.  The mattress
fabrics segment also includes in segment assets,  goodwill and other current and
non-current  assets associated with the ITG acquisition.  The upholstery fabrics
segment also includes assets held for sale in segment assets.

The following tables set forth the net sales, gross profit, selling, general and
administrative  expenses and  operating  income  (loss) by segment for the three
months ended July 29, 2007 and July 30, 2006.


                                      I-21






                                                         CULP, INC.
                                 SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
                                 FOR THE THREE MONTHS ENDED JULY 29, 2007 AND JULY 30, 2006


                                                   (Amounts in thousands)


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

                                                                 Amounts                            Percent of Sales
                                                           ---------------------                  ---------------------
                                                           July 29,     July 30,     % Over       July 29,     July 30,
Net Sales by Segment                                         2007         2006       (Under)        2007         2006
-------------------------------------------------------    --------     --------     --------     --------     --------

                                                                                                  
Mattress Fabrics                                           $ 36,536       21,845       67.3 %       56.0 %       34.9 %
Upholstery Fabrics                                           28,694       40,740      (29.6)%       44.0 %       65.1 %
                                                           --------     --------     --------     --------     --------

     Net Sales                                             $ 65,230       62,585        4.2 %      100.0 %      100.0 %
                                                           ========     ========     ========     ========     ========


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

Mattress Fabrics                                           $  5,805        3,521       64.9 %       15.9 %       16.1 %
Upholstery Fabrics                                            3,768        5,285      (28.7)%       13.1 %       13.0 %
                                                           --------     --------     --------     --------     --------
      Subtotal                                                9,573        8,806        8.7 %       14.7 %       14.1 %

Restructuring related charges                                  (517)(1)     (746)(4)  -30.7 %       (0.8)%       (1.2)%
                                                           --------     --------     --------     --------     --------

     Gross Profit                                          $  9,056        8,060       12.4 %       13.9 %       12.9 %
                                                           ========     ========     ========     ========     ========


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

Mattress Fabrics                                           $  2,042        1,663       22.8 %        5.6 %        7.6 %
Upholstery Fabrics                                            3,318        3,710      (10.6)%       11.6 %        9.1 %
Unallocated Corporate expenses                                  935        1,202      (22.2)%        1.4 %        1.9 %
                                                           --------     --------     --------     --------     --------
        Subtotal                                              6,295        6,575       (4.3)%        9.7 %       10.5 %

Restructuring related charges                                    26           --        0.0 %        0.0 %        0.0 %
                                                           --------     --------     --------     --------     --------

    Selling, General and Administrative expenses           $  6,321        6,575       (3.9)%        9.7 %       10.5 %
                                                           ========     ========     ========     ========     ========


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

Mattress Fabrics                                           $  3,763        1,858      102.5 %       10.3 %        8.5 %
Upholstery Fabrics                                              450        1,575      (71.4)%        1.6 %        3.9 %
Unallocated corporate expenses                                 (935)      (1,202)      22.2 %       (1.4)%       (1.9)%
                                                           --------     --------     --------     --------     --------
      Subtotal                                                3,278        2,231       46.9 %        5.0 %        3.6 %

Restructuring expense and restructuring related charges        (975)(3)   (1,169)(5)  (16.6)%       (1.5)%       (1.9)%
                                                           --------     --------     --------     --------     --------

     Operating income                                      $  2,303        1,062      116.9 %        3.5 %        1.7 %
                                                           ========     ========     ========     ========     ========


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

Mattress Fabrics                                           $    897          942       (4.8)%
Upholstery Fabrics                                              550          760      (27.6)%
                                                           --------     --------     --------
      Total Depreciation                                   $  1,447        1,702      (15.0)%
                                                           ========     ========     ========





(1)   The  $517,000  represents  restructuring  related  charges of $460,000 for
      other operating costs  associated with closed plant facilities and $57,000
      for inventory markdowns.
(2)   The $26,000  represents  other  operating  costs  associated with a closed
      plant facility.
(3)   The $975,000 represents $486,000 for other operating costs associated with
      closed plant facilities,  $367,000 for lease termination  costs,  $362,000
      for  write-downs  of a  building  and  equipment,  $57,000  for  inventory
      markdowns,  $54,000 for asset  movement  costs,  a credit of $149,000  for
      employee termination benefits, and a credit of $202,000 for sales proceeds
      received  on  equipment  with no  carrying  value.  Of this total  charge,
      $517,000,  $26,000,  and $432,000 are included in cost of sales,  selling,
      general,   and   administrative   expense   and   restructuring   expense,
      respectively.
(4)   The  $746,000  represents  restructuring  related  charges of $507,000 for
      other operating costs associated with closed plant facilities and $239,000
      for inventory markdowns.
(5)   The $1.2 million represents  $507,000 for other operating costs associated
      with closed plant facilities,  $385,000 for asset movement costs, $239,000
      for  inventory  markdowns,  $235,000  for employee  termination  benefits,
      $116,000  for  write-downs  of  equipment,  a credit of  $6,000  for lease
      termination  costs,  and a credit of  $307,000  for  proceeds  received on
      equipment  with no carrying  value.  Certain  prior year amounts have been
      corrected  to conform to current year  presentation.  A credit of $307,000
      regarding sales proceeds  received on equipment with no carrying value was
      reclassified  from other  expense to  restructuring  expense to conform to
      current year presentation. Of this total charge, $746,000 and $423,000 are
      included in cost of sales and restructuring expense, respectively.


                                      I-22


Three Months ended July 29, 2007 compared with Three Months ended July 30, 2006

For the three months ended July 29, 2007, net sales were $65.2 million,  up 4.2%
compared with $62.6  million for the first  quarter of fiscal 2007.  The company
reported  net  income  of  $851,000,  or $0.07 per  diluted  share for the first
quarter of fiscal 2008, which included restructuring and related pre-tax charges
of $975,000.  The company reported net income of $132,000,  or $0.01 per diluted
share,  in the first quarter of fiscal 2007,  which included  restructuring  and
related  pre-tax charges of $1.2 million.  The company's  effective tax rate was
35.1% first  quarter of fiscal 2008 compared to an income tax benefit of 2.3% in
the first  quarter of fiscal 2007,  reflecting  higher  taxable  income from the
company's U.S. operations compared to the first quarter of fiscal 2007.

Restructuring and Related Charges

During the first quarter of fiscal 2008, total restructuring and related charges
were $975,000,  of which $486,000  related to operating  costs  associated  with
closed plant  facilities,  $367,000 for lease  termination  costs,  $362,000 for
write-downs  of a building  and  equipment,  $57,000  for  inventory  markdowns,
$54,000 for asset movement costs, a credit of $149,000 for employee  termination
benefits, and a credit of $202,000 for sales proceeds received on equipment with
no carrying value. Of this total charge, $517,000 was recorded in cost of sales,
$26,000 was  recorded in  selling,  general,  and  administrative  expense,  and
$432,000  was  recorded  in  restructuring  expense  in  the  2008  Consolidated
Statement of Net Income.

During the first quarter of fiscal 2007, total restructuring and related charges
incurred  were $1.2  million,  of which  $507,000  related  to  operating  costs
associated  with closed plant  facilities,  $385,000 for asset  movement  costs,
$239,000 for inventory markdowns,  $235,000 for termination  benefits,  $116,000
for write-downs of equipment,  a credit of $6,000 for lease  termination  costs,
and a credit  of  $307,000  for sale  proceeds  received  on  equipment  with no
carrying value. Of this total charge, $746,000 was recorded in cost of sales and
$423,000 was recorded  restructuring expense in the 2007 Consolidated  Statement
of Net Income.

Mattress Fabrics Segment

Net Sales --  Mattress  fabrics  (known as mattress  ticking)  net sales for the
first  quarter of fiscal 2008 were $36.5  million,  a 67%  increase  compared to
$21.8  million for the first  quarter of fiscal  2007.  On a unit volume  basis,
total yards sold  increased  by 58%  compared  with the first  quarter of fiscal
2007.  This trend  reflects  the  incremental  sales  related  to the  company's
acquisition  of ITG's  mattress  fabrics  product  line in the third  quarter of
fiscal 2007 and organic  growth.  The  average  selling  price was $2.44 for the
first  quarter of fiscal  2008,  a 6%  increase  compared  to $2.30 in the first
quarter  of fiscal  2007.  This trend  reflects  a shift in  product  mix toward
knitted fabrics.

Operating  Income -- For the first quarter of fiscal 2008, the mattress  fabrics
segment  reported  operating  income  of $3.8  million,  or 10.3% of net  sales,
compared to $1.9 million,  or 8.5% of net sales, for the first quarter of fiscal
2007. Operating margins improved in the first quarter of fiscal 2008 compared to
the  first  quarter  of fiscal  2007 due to the  integration  of the  additional
production and sales from the ITG  acquisition  and organic  growth,  especially
within knitted  ticking,  which is a growing  product  category and has a higher
average  selling  price.  These results  improved  despite  modestly  higher raw
material costs, the  strengthening  of the Canadian  currency as compared to the
same period last year, and transition  costs associated with the ITG acquisition
of approximately $500,000.  Additionally,  selling,  general, and administrative
expenses  were $2.0 million in the first  quarter of fiscal 2008  compared  with
$1.7 million in the first quarter of fiscal 2007,  an increase of 23%.  However,
as a percent to net sales,  selling,  general, and administrative  expenses were
5.6% and 7.6% in the first quarter of fiscal 2008, and 2007, respectively. These
trends in selling,  general, and administrative  expenses reflect the additional
sales from the ITG acquisition.


                                      I-23


Segment  assets -- Segment  assets  consist of accounts  receivable,  inventory,
property, plant, and equipment, goodwill, and a non-compete agreement associated
with the ITG acquisition. As of July 29, 2007, accounts receivable and inventory
totaled $35.2 million compared to $32.5 million at April 29, 2007. This increase
is primarily  due to the  increased  business  volume of ITG's  mattress  fabric
product line. At April 29, 2007, current assets for this segment also included a
credit of future  purchases of inventory  associated with the ITG acquisition of
$527,000.  This credit of future  purchases of inventory  was fully  utilized at
July 29, 2007. Also as of July 29, 2007,  property,  plant and equipment totaled
$22.3 million compared to $22.8 million at April 29, 2007. Included in property,
plant,  and equipment are assets located in the U.S.  totaling $12.6 million and
$12.8 million at July 29, 2007 and April 29, 2007,  respectively.  The remaining
property,  plant,  and equipment are located in Canada.  As of July 29, 2007 and
April 29, 2007,  the carrying  value of the ITG  non-compete  agreement was $1.0
million and $1.1 million,  respectively. As of July 29, 2007 and April 29, 2007,
the carrying value of the segment's goodwill was $4.1 million.

Upholstery Fabrics Segment

Net Sales --  Upholstery  fabric net sales for the first  quarter of fiscal 2008
were $28.7 million, a 30% decline compared to $40.7 million in the first quarter
of fiscal 2007.  Total yards sold decreased by 38%, while average selling prices
were the same as for the first  quarter  of fiscal  2007.  Sales of cut and sewn
kits were up significantly  over the same period last year.  Upholstery  fabrics
sales reflect very weak demand  industry  wide, as well as continued soft demand
for U.S. produced  upholstery fabrics driven by consumer  preference for leather
and suede furniture and other imported fabrics,  including and increasing amount
of imported cut and sewn kits.

Operating  Income - Operating  income for the first quarter of fiscal 2008
was  $450,000  compared  with  operating  income of $1.6  million  for the first
quarter of fiscal  2007.  These  results  reflect the very  difficult  operating
environment for the retail furniture industry.  Discretionary  consumer spending
for furniture  continues to be very soft due to a slowing economy,  weak housing
market and high energy prices.  Considering the unfavorable  market  conditions,
the company was able to report a profitable performance in this segment based on
a  significantly   improved  cost  structure  with   substantially   lower  U.S.
manufacturing costs. Additionally,  selling, general and administrative expenses
for the first  quarter  of fiscal  2008 were down 11% from the first  quarter of
fiscal 2007 and down 14% from the fourth  quarter of fiscal 2007.  This trend is
expected to continue throughout fiscal 2008.

Non-U.S.  Produced Sales - Net sales of upholstery  fabrics produced outside the
company's U.S. manufacturing  operations were $18.9 million in the first quarter
of fiscal  2008,  a decrease of 20% from $23.5  million in the first  quarter of
fiscal 2007.  This decline  reflects the overall very weak demand industry wide.
Net  sales  of  upholstery   fabrics   produced   outside  the  company's   U.S.
manufacturing  operations  accounted for  approximately 65% of upholstery fabric
sales for the first quarter of fiscal 2008 compared to 58% for the first quarter
of 2007.  This trend toward higher  non-U.S.  produced sales in relation to U.S.
produced  sales is expected to continue as the  company's  U.S.  customers  have
continued to move an increasing amount of their fabric purchases to Asia and the
company has moved with them and  responded  with an  operation  designed to meet
their needs.

U.S .Produced Sales - Net sales of U.S.  produced  upholstery  fabrics were $9.8
million  in the first  quarter  of fiscal  2008,  a  decrease  of 43% from $17.2
million in the first  quarter of fiscal 2007.  Management  has continued to take
aggressive actions over the past several years to bring U.S. manufacturing costs
and  capacity in line with current and expected  demand  trends.  As a result of
these activities,  the company now has one U.S. manufacturing facility operating
in the upholstery fabrics segment.  As of July 29, 2007, and April 29, 2007, the
carrying value of the company's U.S. based  upholstery  fabrics fixed assets was
$2.9 million and $3.4 million, respectively.


                                      I-24


While  management  believes it is important to produce some level of  upholstery
fabric in the U.S.  to support  its  customers'  domestic  fabric  requirements,
management  remains committed to taking additional steps if necessary to address
the  profitability  of the company's  U.S.  upholstery  fabric  operations.  The
company could  experience  additional  write-downs of its property,  plant,  and
equipment in this business if sales and/or profitability continue to decline and
further restructuring actions become necessary.



Segment  Assets -- Segment  assets  consist of accounts  receivable,  inventory,
assets held for sale, and property,  plant, and equipment.  As of July 29, 2007,
accounts  receivable  and  inventory  totaled  $30.9  million  compared to $37.5
million at April 29, 2007.  This  decline  reflects the overall very weak demand
industry wide,  the  seasonality of the  upholstery  fabrics  business,  and the
company's  restructuring  activities  associated with its U.S. upholstery fabric
operations.  As of July 29,  2007,  assets held for sale  totaled  $1.9  million
compared  to $2.5  million  as of April 29,  2007.  The  company  received  sale
proceeds  of  $500,000  on assets  held for sale in the first  quarter of fiscal
2008.  The  company  expects  the assets held for sale as of July 29, 2007 to be
sold in fiscal 2008. As of July 29, 2007, property, plant, and equipment totaled
$14.6  million  compared  to $14.9  million at April 29,  2007.  These  balances
include  various  other  corporate  allocations  totaling  $3.7 million and $3.8
million  at July 29,  2007,  and  April  29,  2007,  respectively.  Included  in
property,  plant,  and  equipment are assets  located in the U.S.  totaling $2.9
million and $3.4  million at July 29, 2007,  and April 29,  2007,  respectively,
with the remaining property, plant, and equipment located in China.

Other Expense Categories

Selling,   General  and  Administrative   Expenses  -  Selling,   general,   and
administrative expenses (SG&A) were $6.3 million for the first quarter of fiscal
2008 compared with $6.6 million for the first quarter of fiscal 2007, a decrease
of 3.9%. As a percent to net sales, SG&A expenses were 9.7% in the first quarter
of fiscal 2008  compared  with 10.5% in the first  quarter of fiscal 2007.  This
decrease reflects the company's  restructuring  efforts associated with its U.S.
upholstery  fabric  operations  partially offset by increased SG&A expenses from
its mattress fabric segment  resulting from increased sales  associated with the
ITG  acquisition.  Under the  provisions  of SFAS No.  123R,  total  stock-based
compensation  expense was $140,000 and $132,000 for the three month period ended
July 29,  2007  and July 30,  2006,  respectively  (see  note 2 in the  Notes to
Consolidated Financial Statements).

Interest  Expense  (Income) -- Interest  expense for the first quarter of fiscal
2008 was $818,000 compared to $950,000 for the first quarter of fiscal 2007. The
lower interest  expense  primarily  reflects lower  outstanding  balances on the
company's unsecured term notes. Interest income was $58,000 in the first quarter
of fiscal  2008  compared  to  $46,000  for the first  quarter  of fiscal  2007,
reflecting higher invested balances in money market funds.

Other  Expense - Other expense for the first quarter of fiscal 2008 was $232,000
compared to $29,000 for the first quarter of fiscal 2007. This change  primarily
reflects  fluctuations  in  foreign  currency  exchange  rates for  subsidiaries
domiciled in China and Canada.

Income Taxes -- The  effective  tax rate (taxes as a percentage of income before
income  taxes) for the first  quarter of fiscal  2008 was 35.1%  compared  to an
income tax benefit of 2.3% in the first  quarter of fiscal  2007.  The change in
the effective  income tax rate reflects higher taxable income from the company's
U.S.  operations  in the first  quarter  of fiscal  2008  compared  to the first
quarter of fiscal  2007.  This trend  reflects  increased  profitability  in the
mattress fabrics segment and lower estimated  restructuring  and related charges
for fiscal 2008. The 2.3% income tax benefit in the first quarter of fiscal 2007
reflected  losses  from  the  company's  U.S.  operations  due to  restructuring
activities and lower income tax rates on income from foreign sources.


                                      I-25


The  company's  income tax expense and  effective  tax rate,  for both the three
month  periods  ending  July 29,  2007 and July 30,  2006,  were  based upon the
estimated  effective tax rate  applicable for the full years after giving effect
to any significant items related  specifically to interim periods. The effective
tax rate can be  impacted  over the fiscal  year by the mix and timing of actual
earnings from the company's U.S.  operations  and foreign  sources versus annual
projections.

Federal and state net  operating  loss  carryforwards  with  related  future tax
benefits on a gross basis was approximately $72.0 million at July 29, 2007.

Liquidity and Capital Resources

Liquidity  -  The  company's   sources  of  liquidity   include  cash  and  cash
equivalents,  cash flow from  operations,  assets  held for  sale,  and  amounts
available under its unsecured  revolving  credit lines.  These sources have been
adequate  for  day-to-day  operations  and  capital  expenditures.  The  company
believes its sources of  liquidity  continue to be adequate to meets its current
needs.  As of July 29, 2007, the company has principal  payments  totaling $13.8
million due in fiscal 2008, of which  approximately $13.7 million represents the
company's  unsecured  term notes  scheduled to be due in March 2008. The company
has prepaid a total of $7.2 million scheduled to be due in March 2008, including
$2.2 million  prepaid  during the first quarter and an  additional  $1.0 million
prepaid in August 2007.  After the $1.0 million  prepayment in August 2007,  the
company has $12.7  million due in March 2008 on its  unsecured  term notes.  The
company  believes  it is  likely  that  it will  renegotiate  one or more of its
current financing arrangements during fiscal 2008.

Cash and cash  equivalents as of July 29, 2007, were $9.0 million  compared with
$10.2 million as of April 29, 2007.  The company's  cash position  reflects $2.2
million in  prepayments  made on the company's  unsecured term notes and capital
expenditures  of $1.1  million  primarily  related  to the  company's  China and
mattress fabric operations.  Also, the company's cash position includes net cash
provided by operating  activities of $1.1 million in the first quarter of fiscal
2008, an improvement  of $2.7 million  compared with the first quarter of fiscal
2007, proceeds from the sale of equipment as part of the company's restructuring
activities of $702,000, and proceeds from common stock issued in connection with
stock option exercises of $405,000.

The company is taking further steps to support its liquidity,  including ongoing
efforts  to improve  operating  working  capital  turnover  and reduce  selling,
general, and administrative expenses in its upholstery fabrics segment. However,
the  company's  cash  position may be adversely  affected by factors  beyond its
control,  such as  weakening  industry  demand,  delays in receipt of payment on
accounts receivable and the availability of trade credit.

Working  Capital -- Accounts  receivable as of July 29, 2007,  decreased 8.2% in
comparison to July 30, 2006. Days sales outstanding  totaled 31 days at July 29,
2007  compared  with 35 days at July 30, 2006.  Inventories  as of July 29, 2007
decreased  2.1% in  comparison  to July 30,  2006.  This  decrease  represents a
decrease in  inventories  of 31%, or $9.4  million  for the  upholstery  fabrics
segment, primarily due to very weak industry wide demand, the seasonality of the
upholstery  fabrics  business,  and the  company's  restructuring  efforts.  The
decrease in  inventories  associated  with the  upholstery  fabrics  segment was
mostly offset by an increase of 66%, or $8.5 million,  for the mattress  fabrics
segment,   primarily  due  to  increased  production  and  sales  from  the  ITG
acquisition.  Inventory  turns for the  first  quarter  of fiscal  2008 were 5.4
versus  5.5 for the first  quarter of fiscal  2007.  Operating  working  capital
(comprised of accounts receivable and inventories,  less trade accounts payable)
was $40.1 million at July 29, 2007, down from $47.9 million at July 30, 2006.


                                      I-26


Financing Arrangements

Term Notes

The company's  unsecured term notes have a fixed interest rate of 8.80% (payable
semi-annually  in March and September and subject to prepayment  provisions each
fiscal  quarter as defined in the  agreement)  and are  payable  over an average
remaining  term of two years  beginning  August 2007  through  March  2010.  The
principal payments are required to be paid in annual  installments over the next
three years as follows:  Year 1 - $13.7 million; Year 2 - $7.5 million; and Year
3 - $7.5 million.  The company prepaid $2.2 million during the first quarter and
an additional $1.0 million in August 2007, scheduled to be due in March 2008.

Real Estate Loan - I

The company  has a real  estate loan that is secured by a lien on the  company's
corporate  headquarters  office located in High Point,  NC. This term loan bears
interest at the  one-month  LIBOR plus an  adjustable  margin (8.32% at July 29,
2007) based on the company's  debt/EBITDA ratio, as defined in the agreement and
is payable in varying monthly  installments through September 2010, with a final
payment of $3.3 million in October 2010.

Real Estate Loan - II

The company has a term loan in the amount of $2.5 million in connection with the
ITG  asset  purchase  agreement.  This  term  loan is  secured  by a lien on the
company's  corporate  headquarters  office  located in High Point,  NC and bears
interest at the  one-month  LIBOR plus an  adjustable  margin (8.32% at July 29,
2007) based on the company's  debt/EBITDA  ratio,  as defined in the  agreement.
This  agreement  requires  the company to pay  interest  monthly with the entire
principal due on June 30, 2010.

Revolving Credit Agreement - United States

The company has an unsecured credit agreement that provides for a revolving loan
commitment of $6.5 million, including letters of credit up to $5.5 million. This
agreement  expires on December 31,  2007,  and bears  interest at the  one-month
LIBOR plus an adjustable  margin (8.32% at July 29, 2007) based on the company's
debt/EBITDA ratio, as defined in the agreement.  As of July 29, 2007, there were
$2.3 million in  outstanding  letters of credit (all of which related to workers
compensation) and no borrowings outstanding under the agreement.

Revolving Credit Agreement - China

The company's China subsidiary has an unsecured  revolving credit agreement with
a bank in China to provide a line of credit available up to  approximately  $5.0
million,  of which  approximately  $1.3 million includes letters of credit.  The
credit agreement  expires on February 1, 2008, with an annual renewal option and
requires  interest to be paid on a quarterly  basis at a rate  determined by the
Chinese  government (with interest rates ranging from 5.81% to 6.07% at July 29,
2007). As of July 29, 2007, approximately $2.6 million was outstanding under the
agreement.


                                      I-27


Canadian Government Loan

The company has an agreement with the Canadian  government to provide for a term
loan  that  is  non-interest   bearing  and  is  payable  in  48  equal  monthly
installments  commencing December 1, 2009. The proceeds are to partially finance
capital  expenditures  at the  company's  Rayonese  facility  located in Quebec,
Canada.

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios. At July 29, 2007, the company was in compliance with
these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $13.8 million; Year 2 - $7.8 million; Year 3 - $10.4 million; Year
4 - $3.5 million; Year 5 - $187,000; and thereafter - $250,000.

Capital  Expenditures  - Cash  expenditures  for  capital  spending in the first
quarter of fiscal 2008 were $1.1  million,  primarily for our China and mattress
fabric operations.  The company did not finance any of its capital  expenditures
for the three month period ending July 29, 2007. The company's  current  capital
spending  budget for fiscal  2008 is $4.0  million.  Depreciation  for the first
quarter of fiscal 2008 was  approximately  $1.5  million and is  estimated to be
$6.0 million for fiscal 2008. The company expects that the availability of funds
under  cash  flow  from  operations,  proceeds  from the sale of  buildings  and
equipment, and its revolving credit lines will be sufficient to fund its planned
capital needs.

Critical Accounting Policies and Recent Accounting Developments

As more fully  described in Item 7 of the  company's  annual report on Form 10-K
for the year ended  April 29, 2007 (filed July 19,  2007),  the  preparation  of
financial statements in conformity with accounting principles generally accepted
in the United States requires management to make estimates and assumptions about
future events that affect the amounts  reported in the financial  statements and
accompanying  notes.  Future events and their effects cannot be determined  with
absolute certainty.  Therefore, the determination of estimates requires exercise
of judgment.

As more fully disclosed in Notes 1 and 14 of the Notes to Consolidated Financial
Statements,  the company  adopted FIN 48,  Accounting for  Uncertainty in Income
Taxes - an  interpretation  of FASB  Statement  No. 109, on April 30, 2007.  The
company  considers  many  factors  when  evaluating  and  estimating  income tax
uncertainties.  These factors  include an evaluation of the technical  merits of
the tax position as well as the amounts and  probabilities  of the outcomes that
could be realized  upon  ultimate  settlement.  The actual  resolution  of those
uncertainties will inevitably differ from those estimates,  and such differences
may be material to the financial statements.

Recently Issued Accounting Standards

In  September  2006,  the FASB issued SFAS No. 157,  "Fair Value  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS No.  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 No. 157 is  effective  for fiscal  years
beginning  after November 15, 2007 and is effective for the company in the first
quarter of fiscal 2009. The company is currently  evaluating the impact, if any,
the  adoption  of SFAS No.  157 will  have on its  2009  consolidated  financial
statements.


                                      I-28


In February 2007, the FASB issued  Statement No. 159, "The Fair Value Option for
Financial Assets and Financial  Liabilities." This statement,  which is expected
to expand fair value  measurement,  permits  entities to choose to measure  many
financial  instruments  and certain  other items at fair value.  SFAS No. 159 is
effective for fiscal years  beginning  after  November 15, 2007 and is effective
for the company in the first  quarter of fiscal  2009.  The company is currently
evaluating  the impact,  if any,  the  adoption of SFAS No. 159 will have on its
2009 consolidated financial statements.

Contractual Obligations

As more fully disclosed in Notes 1 and 14 of Notes to the Consolidated Financial
Statements,  the company  adopted FIN 48,  Accounting for  Uncertainty in Income
Taxes - an  interpretation of FASB Statement No. 109, on April 30, 2007. At July
29,  2007,  the  company  has  recognized   $3.8  million  of  liabilities   for
unrecognized  tax  benefits.  The final  outcome of these tax  uncertainties  is
dependent upon various matters  including tax examinations,  legal  proceedings,
competent   authority   proceedings,   changes  in   regulatory   tax  laws,  or
interpretations  of those tax laws, or expiration of statutes of limitation.  As
of July 29, 2007 the company  classified  the $3.8  million of  liabilities  for
unrecognized tax benefits as income taxes payable - long-term. While the company
cannot  reasonably  predict  the  timing of the cash flows  associated  with its
liabilities for unrecognized tax benefits,  it believes that no significant cash
payments  will be made  within the next five years due to its  federal and state
net operating loss carryforwards.

Inflation

The cost of certain of the  company's  raw  materials,  principally  fibers from
petroleum  derivatives,  and  utility/energy  costs,  increased during the first
quarter of fiscal 2008 as oil and energy  prices  increased and had an impact on
the company's financial results.  Any significant  increase in the company's raw
material costs, utility/energy costs and general economic inflation could have a
material  adverse impact on the company,  because  competitive  conditions  have
limited the company's ability to pass significant operating cost increases on to
its customers.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company's  exposure to interest
rate risk consists of floating rate debt based on the London  Interbank  Offered
Rate (LIBOR) plus an  adjustable  margin under the  company's  revolving  credit
agreement  in the United  States and its real estate term loans.  As of July 29,
2007, there were $6.5 million in borrowings outstanding under the company's real
estate  term  loans and no  borrowings  under  the  company's  revolving  credit
agreement in the United  States.  In connection  with the first real estate term
loan, the company  entered into a $2,170,000  notional  principal  interest rate
swap agreement,  which represents 50% of the principal amount on the real estate
term loan,  and  effectively  converts the floating rate LIBOR based payments to
fixed  payments at 4.99% plus the spread  calculated  under the real estate term
loan agreement. The company's unsecured term notes have a fixed interest rate of
8.80% and the Canadian  government loan is non-interest  bearing.  The company's
revolving  credit  agreement  associated  with its  China  subsidiary  has fixed
interest rates ranging from 5.8% to 6.1%. Additionally, approximately 88% of the
company's borrowings are at a fixed rate or is non-interest  bearing.  Thus, any
foreseeable  change in interest  rates  would not have a material  effect on the
company's interest expense.


                                      I-29


The company's  exposure to fluctuations in foreign  currency  exchange rates are
due to foreign  subsidiaries  domiciled in China and Canada.  These subsidiaries
use the United States dollar as their functional currency. The company generally
does not use financial derivative instruments to hedge foreign currency exchange
rate risks  associated  with its  foreign  subsidiaries.  A 10% change in either
exchange  rate at July 29,  2007  would  not have a  significant  impact  on the
company's results of operations or financial position.

ITEM 4.  CONTROLS AND PROCEDURES
--------------------------------

The company  conducted a review and  evaluation of its  disclosure  controls and
procedures,  under the supervision and with the  participation  of the company's
principal executive officer and principal financial officer as of July 29, 2007,
and the  principal  executive  officer  and  principal  financial  officer  have
concluded that the company's disclosure controls and procedures are adequate and
effective.  In  addition,  no  change in the  company's  internal  control  over
financial reporting has occurred during, or subsequent to, the period covered by
this report that has materially affected,  or is reasonably likely to materially
affect, the company's internal control over financial reporting.


                                      I-30


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

Item 1A.  Risk Factors


There have been no material changes to our risk factors during the first quarter
of fiscal 2008. Our risk factors are disclosed in the company's annual report on
Form 10-K filed with the Securities and Exchange Commission on July 19, 2007 for
the fiscal year ended April 29, 2007.

Item 5. Other Information.

At April 30, 2006, the company's market  capitalization and shareholders' equity
fell below the level  required  for  continued  listing  on the NYSE.  Under the
NYSE's  current  listing  standards,  the  company is  required  to have  market
capitalization over a consecutive 30 trading-day period or shareholders'  equity
of  more  than  $75  million  to  maintain  compliance  with  continued  listing
standards.  In a letter dated  October 27, 2006,  the NYSE  notified the company
that the NYSE has accepted the company's plan for continued listing on the NYSE.
As a result of the  acceptance,  the company's  common stock will continue to be
listed  on the  NYSE  pending  quarterly  reviews  by  the  NYSE's  Listing  and
Compliance  Committee to ensure progress against the plan. Since April 29, 2007,
both of the company's  market  capitalization  over a 30 trading-day  period and
shareholders'  equity  exceeded the level required for continued  listing on the
NYSE.


Item 6.  Exhibits

      The following exhibits are filed as part of this report.

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

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

      10.1      Form of stock option  agreement for options granted to executive
                officers  on June 25,  2007  pursuant  to the 2002 Stock  Option
                Plan.

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

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

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

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


                                      II-1




                                   SIGNATURES

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


                                                  CULP, INC.
                                                 (Registrant)


Date:    September 11, 2007                   By:  /s/ Kenneth R. Bowling
                                                   -----------------------------
                                                   Kenneth R. Bowling
                                                   Chief Financial Officer
                                                   (Authorized to sign on behalf
                                                   of the registrant and also
                                                   signing as principal
                                                   financial officer)


                                              By:  /s/ Thomas B. Gallagher, Jr.
                                                   -----------------------------
                                                   Thomas B. Gallagher, Jr.
                                                   Corporate Controller
                                                   (Authorized to sign on behalf
                                                   of the registrant and also
                                                   signing as principal
                                                   accounting officer)


                                      II-2


                                  EXHIBIT INDEX


          Exhibit Number                     Exhibit
          --------------                     -------

          10.1                Form of stock option agreement for options granted
                              to executive officers on June 25, 2007 pursuant to
                              2002 Stock Option Plan.

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

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

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

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