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

                                  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 August 3, 2008

                           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 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to  file  such  reports) and  (2)  has  been  subject  to  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, a non-accelerated  filer, or a smaller reporting company. See
definitions  of  "accelerated   filer,  large  accelerated  filer,  and  smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check one);

Large accelerated filer [ ] Accelerated filer [X]   Non-accelerated filer [ ]

                          Smaller Reporting Company [ ]

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

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

             Common shares outstanding at August 3, 2008: 12,648,027
                           Par Value: $0.05 per share

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






                               INDEX TO FORM 10-Q
                       For the period ended August 3, 2008

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

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

         Consolidated Statements of Net Income -- Three Months Ended
          August 3, 2008 and July 29, 2007                                 I-1

         Consolidated Balance Sheets -- August 3, 2008, July 29, 2007 and
          April 27, 2008                                                   I-2

         Consolidated Statements of Cash Flows -- Three Months Ended
          August 3, 2008 and July 29, 2007                                 I-3

         Consolidated Statements of Shareholders' Equity                   I-4

         Notes to Consolidated Financial Statements                        I-5

         Cautionary Statement Concerning Forward-Looking Information      I-23

Item 2.  Management's Discussion and Analysis of Financial Condition and
------------------------------------------------------------------------
          Results of Operations                                           I-23
          ---------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk       I-37
-------------------------------------------------------------------

Item 4.  Controls and Procedures                                          I-37
--------------------------------

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

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

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

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

Signatures                                                                II-3




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




                                                 CULP, INC.
                                  CONSOLIDATED STATEMENTS OF NET INCOME
                      FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007
                                                 UNAUDITED
                              (Amounts in Thousands, Except for Per Share Data)


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

                                                      Amounts                                      Percent of Sales
                                            -----------------------------                    -----------------------------
                                              August 3,       July 29,        % Over          August 3,      July 29,
                                                2008            2007         (Under)            2008           2007
                                            --------------  -------------  -------------     ------------   --------------
                                                                                                    
Net sales                                 $        59,321         65,230         (9.1)%           100.0 %         100.0 %
Cost of sales                                      51,919         56,174         (7.6)%            87.5 %          86.1 %
                                            --------------  -------------  -------------     ------------   --------------
         Gross profit                               7,402          9,056        (18.3)%            12.5 %          13.9 %

Selling, general and
  administrative expenses                           5,384          6,321        (14.8)%             9.1 %           9.7 %
Restructuring expense                                 402            432         (6.9)%             0.7 %           0.7 %
                                            --------------  -------------  -------------     ------------   --------------
         Income from operations                     1,616          2,303        (29.8)%             2.7 %           3.5 %

Interest expense                                      431            818        (47.3)%             0.7 %           1.3 %
Interest income                                       (34)           (58)       (41.4)%            (0.1)%          (0.1)%
Other expense                                          14            232        (94.0)%             0.0 %           0.4 %
                                            --------------  -------------  -------------     ------------   --------------
         Income before income taxes                 1,205          1,311         (8.1)%             2.0 %           2.0 %

Income taxes *                                        424            460         (7.8)%            35.2 %          35.1 %
                                            --------------  -------------  -------------     ------------   --------------
         Net income                       $           781            851         (8.2)%             1.3 %           1.3 %
                                            ==============  =============  =============     ------------   --------------

Net income per share, basic               $          0.06           0.07        (14.3)%
Net income per share, diluted                        0.06           0.07        (14.3)%
Average shares outstanding, basic                  12,648         12,583          0.5 %
Average shares outstanding, diluted                12,736         12,728          0.1 %


* 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
                                 AUGUST 3, 2008, JULY 29, 2007 AND APRIL 27, 2008
                                                     UNAUDITED
                                               (Amounts in Thousands)



                                                           Amounts                       Increase
                                                 ----------------------------           (Decrease)
                                                   August 3,       July 29,    ----------------------------   * April 27,
                                                     2008           2007         Dollars         Percent         2008
                                                 -------------  -------------  -------------    -----------  -------------
                                                                                                    
Current assets:
    Cash and cash equivalents                  $        6,352          9,017         (2,665)      (29.6)%           4,914
    Accounts receivable                                20,164         23,903         (3,739)      (15.6)%          27,073
    Inventories                                        34,862         42,159         (7,297)      (17.3)%          35,394
    Deferred income taxes                               4,472          5,376           (904)      (16.8)%           4,380
    Assets held for sale                                5,610          1,906          3,704       194.3 %           5,610
    Income taxes receivable                               160              -            160       100.0 %             438
    Other current assets                                1,627          1,649            (22)       (1.3)%           1,328
                                                 -------------  -------------  -------------    -----------  -------------
              Total current assets                     73,247         84,010        (10,763)      (12.8)%          79,137

Property, plant and equipment, net                     33,950         36,901         (2,951)       (8.0)%          32,939
Goodwill                                                4,114          4,114              -         0.0 %           4,114
Deferred income taxes                                  29,144         26,220          2,924        11.2 %          29,430
Other assets                                            2,335          2,831           (496)      (17.5)%           2,409
                                                 -------------  -------------  -------------    -----------  -------------

              Total assets                     $      142,790        154,076        (11,286)       (7.3)%         148,029
                                                 =============  =============  =============    ===========  =============



Current liabilities:
    Current maturities of long-term debt       $        7,378         13,849         (6,471)      (46.7)%           7,375
    Current portion of obligation under a
     capital lease                                        692              -            692       100.0 %               -
    Lines of credit                                         -          2,641         (2,641)     (100.0)%               -
    Accounts payable-trade                             17,249         16,776            473         2.8 %          21,103
    Accounts payable - capital expenditures             1,020          1,219           (199)      (16.3)%           1,547
    Accrued expenses                                    5,534          8,484         (2,950)      (34.8)%           8,300
    Accrued restructuring costs                         1,495          3,047         (1,552)      (50.9)%           1,432
    Income taxes payable - current                         33            856           (823)      (96.1)%             150
                                                 -------------  -------------  -------------    -----------  -------------
              Total current liabilities                33,401         46,872        (13,471)      (28.7)%          39,907

Accounts payable - capital expenditures                 1,275              -          1,275       100.0 %           1,449
Income taxes payable - long-term                        5,069          3,765          1,304        34.6 %           4,802
Deferred income taxes                                   1,363              -          1,363       100.0 %           1,464
Obligation under capital lease                            458              -            458       100.0 %               -
Long-term debt, less current maturities                13,980         22,094         (8,114)      (36.7)%          14,048
                                                 -------------  -------------  -------------    -----------  -------------

              Total liabilities                        55,546         72,731        (17,185)      (23.6)%          61,670

Shareholders' equity                                   87,244         81,345          5,899         7.3 %          86,359
                                                 -------------  -------------  -------------    -----------  -------------

              Total liabilities and
              shareholders' equity             $      142,790        154,076        (11,286)       (7.3)%         148,029
                                                 =============  =============  =============    ===========  =============

Shares outstanding                                     12,648         12,635             13         0.1 %          12,648
                                                 =============  =============  =============    ===========  =============


* 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 AUGUST 3, 2008 AND JULY 29, 2007
                                    UNAUDITED
                             (Amounts in Thousands)


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

                                                                            Amounts
                                                                -------------------------------
                                                                   August 3,        July 29,
                                                                     2008             2007
                                                                ---------------  --------------

                                                                                  
Cash flows from operating activities:
  Net income                                                   $           781             851
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation                                                       1,258           1,447
      Amortization of other assets                                          79              90
      Stock-based compensation                                              98             140
      Excess tax benefit related to stock options exercised                  -             (21)
      Deferred income taxes                                                 90            (518)
      Restructuring expenses, net of gain on sale of related
       assets                                                                -             160
      Changes in assets and liabilities:
        Accounts receivable                                              6,909           5,387
        Inventories                                                        532          (1,529)
        Other current assets                                              (299)            175
        Other assets                                                        (5)           (327)
        Accounts payable - trade                                        (3,854)         (5,251)
        Accrued expenses                                                (2,757)           (186)
        Accrued restructuring                                               63            (235)
        Income taxes payable                                               428             889
                                                                ---------------  --------------
            Net cash provided by operating activities                    3,323           1,072
                                                                ---------------  --------------

Cash flows from investing activities:
  Capital expenditures                                                    (986)         (1,113)
  Proceeds from the sale of buildings and equipment                          -             702
                                                                ---------------  --------------
            Net cash used in investing activities                         (986)           (411)
                                                                ---------------  --------------

Cash flows from financing activities:
  Payments on vendor-financed capital expenditures                        (599)            (70)
  Payments on long-term debt                                               (65)         (2,169)
  Payments on capital lease obligation                                    (235)              -
  Proceeds from common stock issued                                          -             405
  Excess tax benefit related to stock option exercises                       -              21
                                                                ---------------  --------------
            Net cash used in financing activities                         (899)         (1,813)
                                                                ---------------  --------------

Increase (decrease) in cash and cash equivalents                         1,438          (1,152)

Cash and cash equivalents at beginning of period                         4,914          10,169
                                                                ---------------  --------------

Cash and cash equivalents at end of period                     $         6,352           9,017
                                                                ===============  ==============


See accompanying notes to consolidated financial statements.

                                      I-3





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


                                                                       Capital
                                                                     Contributed              Accumulated
                                                 Common Stock         in Excess                 Other            Total
                                             --------------------      of Par     Retained   Comprehensive    Shareholders'
                                               Shares    Amount         Value     Earnings       Loss            Equity
                                             ---------- ---------    -----------  --------- --------------   --------------
                                                                                                 
Balance, April 29, 2007                      12,569,291  $    629         46,197     32,255            (4)    $     79,077
    Cumulative effect of adopting FASB
        Interpretation No. 48                         -         -              -        847             -              847
    Net income                                        -         -              -      5,385             -            5,385
    Stock-based compensation                          -         -            618          -             -              618
    Loss on cash flow hedge, net of taxes             -         -              -          -           (44)             (44)
    Excess tax benefit related to stock
     options exercised                                -         -             17          -             -               17
    Common stock issued in connection
     with stock option plans                     78,736         3            456          -             -              459
                                             ---------- ---------    -----------  --------- --------------   --------------
Balance, April 27, 2008                      12,648,027       632         47,288     38,487           (48)          86,359
    Net income                                        -         -              -        781             -              781
    Stock-based compensation                          -         -             98          -             -               98
    Gain on cash flow hedge, net of taxes             -         -              -          -             6                6
                                             ---------- ---------    -----------  --------- --------------   --------------
Balance, August 3, 2008                      12,648,027  $    632         47,386     39,268           (42)    $     87,244
                                             ========== =========    ===========  ========= ==============   ==============



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 note 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 9, 2008 for the fiscal year ended April 27, 2008.

The company's  three months ended August 3, 2008 and July 29, 2007  represent 14
and 13 week periods, respectively.

2. Significant Accounting Policies

Significant  accounting  policies  adopted by the  company in fiscal 2009 are as
follows:

Fair Value Measurements:

The company adopted SFAS No. 157, Fair Value Measurements  ("SFAS 157") and SFAS
No. 159, The Fair Value Option for Financial  Assets and  Financial  Liabilities
("SFAS  159"),  on April 28, 2008.  SFAS 157 (1) creates a single  definition of
fair value,  (2)  establishes  a framework  for  measuring  fair value,  and (3)
expands  disclosure  requirements  about items measured at fair value.  SFAS 157
applies to both items  recognized  and  reported at fair value in the  financial
statements  and items  disclosed  at fair  value in the  notes to the  financial
statements.  SFAS 157 does not change existing  accounting  rules governing what
can or what must be  recognized  and  reported  at fair  value in the  company's
financial  statements,  or disclosed at fair value in the company's notes to the
financial statements.  Additionally,  SFAS 157 does not eliminate practicability
exceptions  that  exist in  accounting  pronouncements  amended by SFAS 157 when
measuring fair value. As a result, the company will not be required to recognize
any new assets or liabilities at fair value.

Prior to SFAS 157,  certain  measurements  of fair value were based on the price
that would be paid to acquire an asset,  or received  to assume a liability  (an
entry price).  SFAS 157 clarifies the definition of fair value as the price that
would be  received  to sell an asset,  or paid to  transfer a  liability,  in an
orderly  transaction  between market  participants at the measurement date (that
is, an exit price). The exit price is based on the amount that the holder of the
asset or liability would receive or need to pay in an actual  transaction (or in
a  hypothetical  transaction  if an actual  transaction  does not  exist) at the
measurement  date.  In some  circumstances,  the entry and exit price may be the
same; however, they are conceptually different.

Fair  value is  generally  determined  based on quoted  market  prices in active
markets for  identical  assets or  liabilities.  If quoted market prices are not
available,  the company uses valuation techniques that place greater reliance on
observable  inputs and less reliance on unobservable  inputs.  In measuring fair
value, the company may make adjustments for risks and uncertainties, if a market
participant would include such an adjustment in its pricing.

                                      I-5



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

SFAS  157  establishes  a  fair  value  hierarchy  that  distinguishes   between
assumptions  based  on  market  data  (observable   inputs)  and  the  company's
assumptions (unobservable inputs). Determining where an asset or liability falls
within that  hierarchy  depends on the lowest level input that is significant to
the fair measurement as a whole. An adjustment to the pricing method used within
either level 1 or level 2 inputs could  generate a fair value  measurement  that
effectively falls in a lower level in the hierarchy.  The hierarchy  consists of
three broad levels as follows:

Level 1 - Quoted  market  prices  in  active  markets  for  identical  assets or
liabilities;

Level 2 -  Inputs  other  than  level 1  inputs  that  are  either  directly  or
indirectly observable, and

Level 3 -  Unobservable  inputs  developed  using the  company's  estimates  and
assumptions, which reflect those that market participants would use.

The following table presents  information about assets and liabilities  measured
at fair value on a recurring basis:



                                                Fair value measurements at August 3, 2008 using:
---------------------------------------------------------------------------------------------------------------
                                                                                       
                                   Quoted prices in
                                     active markets                           Significant
                                     for identical     Significant other      unobservable
                                         assets         observable inputs        inputs
---------------------------------------------------------------------------------------------------------------

(amounts in thousands)                  Level 1             Level 2             Level 3            Total
---------------------------------------------------------------------------------------------------------------

Assets:
None                                Not applicable       Not applicable      Not applicable    Not applicable
Liabilities:
Interest Rate Swap Agreement        Not applicable             66            Not applicable          66


As shown above,  the interest rate swap derivative is valued based on fair value
provided by the  company's  bank and is  classified  within  level 2 of the fair
value hierarchy.  The  determination of where an asset or liability falls in the
hierarchy  requires  significant  judgment.  The company evaluates its hierarchy
disclosures  each quarter  based on various  factors and it is possible  that an
asset or  liability  may be  classified  differently  from  quarter to  quarter.
However,  the company expects that changes in classifications  between different
levels will be rare.

Most  derivative  contracts are not listed on an exchange and require the use of
valuation models. Consistent with SFAS 157, the company attempts to maximize the
use of observable  market inputs in its models.  When observable  inputs are not
available, the company defaults to unobservable inputs. Derivatives valued based
on models with significant unobservable inputs and that are not actively traded,
or trade  activity is one way, are  classified  within level 3 of the fair value
hierarchy.

Some financial statement  preparers have reported  difficulties in applying SFAS
157 to certain  nonfinancial assets and nonfinancial  liabilities,  particularly
those acquired in business  combinations  and those requiring a determination of
impairment.  To allow the time to  consider  the  effects of the  implementation
issues that have arisen, the FASB issued FSP FAS 157-2 ("FSP 157-2") on February
12, 2008 to provide a one-year  deferral of the  effective  date of SFAS 157 for

                                      I-6



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

nonfinancial  assets  and  nonfinancial  liabilities,   except  those  that  are
recognized  or disclosed in  financial  statements  at fair value on a recurring
basis (that is, at least  annually).  As a result of FSP 157-2,  the company has
not yet adopted SFAS 157 for nonfinancial assets and liabilities that are valued
at fair value on a non-recurring  basis.  FSP 157-2 is effective for the company
in fiscal 2010 and the company is evaluating the impact that the  application of
SFAS 157 to those nonfinancial assets and liabilities will have on its financial
statements.

In February  2007, the FASB issued SFAS 159, The Fair Value Option for Financial
Assets and Financial  Liabilities.  SFAS 159 provides the company with an option
to elect fair value as the initial and subsequent measurement attribute for most
financial  assets and liabilities and certain other items. The fair value option
election is applied on an instrument-by-instrument basis (with some exceptions),
is irrevocable, and is applied to an entire instrument. The election may be made
as of the date of initial  adoption for existing  eligible items.  Subsequent to
initial  adoption,  the  company  may elect  the fair  value  option at  initial
recognition of eligible items, on entering into an eligible firm commitment,  or
when certain specified reconsideration events occur. Unrealized gains and losses
on items for which the fair value  option has been  elected  will be reported in
earnings.

Upon  adoption  of SFAS 159 on April  28,  2008,  the  company  did not elect to
account  for any  assets  and  liabilities  under  the scope of SFAS 159 at fair
value.

3. Asset Acquisition - Mattress Fabric Segment

Pursuant to an Asset Purchase Agreement among the company, Bodet & Horst USA, LP
and Bodet & Horst GMBH & Co. KG (collectively  "Bodet & Horst") dated August 11,
2008, the company  purchased  certain assets and assumed certain  liabilities of
the  knitted  mattress  fabric  operation  of  Bodet  &  Horst,   including  its
manufacturing operation in High Point, North Carolina. The purchase involves the
equipment,  inventory,  and intellectual property associated with the High Point
manufacturing  operation,  which has served as the company's  primary  source of
knitted  mattress  fabric for six years.  Demand for this product line has grown
significantly,  as knits are increasingly being utilized on mattresses at volume
retail price points. The company is assuming the lease of the building where the
operation  is located  and intends to continue  operating  the  business in that
location.  The  purchase  price for the  assets  is cash in the  amount of $10.5
million, plus the assumption of certain liabilities, subject to adjustment after
closing for changes in working  capital  through the date of closing.  Also,  in
connection with the purchase, the company entered into a six-year consulting and
non-compete  agreement with the principal owner of Bodet & Horst,  providing for
payments to the owner in the amount of $75,000 per year for the agreement's full
six-year term.

The  acquisition  was financed by $11.0 million of unsecured notes pursuant to a
Note Purchase Agreement (" 2008 Note Agreement") dated August 11, 2008. The 2008
Note  Agreement  has a fixed  interest  rate of 8.01% and a term of seven years.
Principal payments of $2.2 million per year are due on the notes beginning three
years from the date of the 2008 Note Agreement. The 2008 Note Agreement contains
customary financial and other covenants as defined in the 2008 Note Agreement.

In connection with the 2008 Note  Agreement,  the company entered into a Consent
and Fifth  Amendment  (the "Consent and  Amendment")  that amends the previously
existing  unsecured  note  purchase  agreements.  The purpose of the Consent and
Amendment is for the existing note holders to consent to the 2008 Note Agreement

                                      I-7



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


and to provide that certain  financial  covenants in favor of the existing  note
holders will be on the same terms as those contained in the 2008 Note Agreement.

4.  Stock-Based Compensation

On June 17, 2008, the company  granted two employees  25,000 options to purchase
shares  of common  stock at the fair  market  value on the date of grant.  These
options  will vest over five years and expire ten years after the date of grant.
The fair value of these option awards were  estimated on the date of grant using
the Black-Scholes  option-pricing model. The fair value of stock options granted
to these two employees  during the three-month  period ended August 3, 2008, was
$5.00 per share using the following assumptions:

                                                          Grant on June 17, 2008
--------------------------------------------------------------------------------
Risk-free interest rate                                                    4.23%
Dividend yield                                                             0.00%
Expected volatility                                                       66.18%
Expected term (in years)                                                     8.0
--------------------------------------------------------------------------------

The assumptions  utilized in the model are evaluated and revised,  as necessary,
to  reflect  market  conditions,  actual  historical  experience,  and groups of
employees that have similar exercise patterns that 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 company does not plan to issue any  dividends,
and, therefore,  the yield is 0.00%. 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.

The company  recorded  $98,000 and  $140,000 of  compensation  expense for stock
options within selling,  general, and administrative expense for the three-month
periods  ended August 3, 2008 and July 29,  2007,  respectively.  The  remaining
unrecognized compensation costs related to unvested awards at August 3, 2008 was
$894,562  which is expected to be recognized  over a weighted  average period of
3.0 years.

5.  Accounts Receivable

A summary of accounts receivable follows:

--------------------------------------------------------------------------------
(dollars in thousands)                           August 3, 2008   April 27, 2008
--------------------------------------------------------------------------------
Customers                                         $     22,044     $    28,830
Allowance for doubtful accounts                         (1,381)         (1,350)
Reserve for returns and allowances and discounts          (499)           (407)
--------------------------------------------------------------------------------
                                                  $     20,164     $    27,073
--------------------------------------------------------------------------------

                                      I-8



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


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

--------------------------------------------------------------------------------
                                                     Three months ended
(dollars in thousands)                        August 3, 2008     July 29, 2007
--------------------------------------------------------------------------------
Beginning balance                            $     (1,350)       $    (1,332)
Provision (recovery) of bad debt expense              (94)                17
Net write-offs                                         63                155
--------------------------------------------------------------------------------
Ending balance                               $     (1,381)       $    (1,160)
--------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
                                                     Three months ended
(dollars in thousands)                         August 3, 2008      July 29, 2007
--------------------------------------------------------------------------------
Beginning balance                             $       (407)      $      (570)
Provision for returns and allowances
    and discounts                                     (632)             (762)
Discounts taken                                        540               690
--------------------------------------------------------------------------------
Ending balance                                $       (499)      $      (642)
--------------------------------------------------------------------------------

6.  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)                          August 3, 2008    April 27, 2008
--------------------------------------------------------------------------------
Raw materials                                  $     10,083        $     9,939
Work-in-process                                       1,227              1,682
Finished goods                                       23,552             23,773
--------------------------------------------------------------------------------
                                               $     34,862        $    35,394
--------------------------------------------------------------------------------

7.  Other Assets

A summary of other assets follows:

--------------------------------------------------------------------------------
(dollars in thousands)                          August 3, 2008    April 27, 2008
--------------------------------------------------------------------------------
Cash surrender value - life insurance          $      1,269        $     1,269
Non-compete agreement, net                              717                789
Other                                                   349                351
--------------------------------------------------------------------------------
                                               $      2,335        $     2,409
--------------------------------------------------------------------------------

The company recorded a non-compete  agreement  related to the ITG asset purchase
agreement at its fair value based on valuation techniques. At August 3, 2008 and
April 27, 2008, the gross carrying amount of this non-compete agreement was $1.1

                                       I-9



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

million. At August 3, 2008 and April 27, 2008 accumulated  amortization for this
non-compete agreement was $431,000 and $359,000,  respectively.  The non-compete
agreement is amortized on a  straight-line  basis over the four year life of the
agreement.   Amortization  expense  for  this  non-compete   agreement  for  the
three-month  period  ended  August  3,  2008  and July  29,  2007  was  $72,000.
Amortization  expense  during the next three  fiscal  years  follows:  FY 2009 -
$215,000; FY 2010 - $287,000; and FY 2011 - 215,000.

8.  Accounts Payable - Capital Expenditures

The  company  has  certain  vendor  financed   arrangements   regarding  capital
expenditures  that bear  interest with fixed  interest  rates ranging from 6% to
7.14%.  At August 3, 2008 and April 27, 2008,  the company had total amounts due
regarding  capital   expenditures   totaling  $2.3  million  and  $3.0  million,
respectively.  The payment  requirements of these  arrangements  during the next
three  years  are:  Year  1 - $1.0  million;  Year 2 -  $725,000;  and  Year 3 -
$550,000.

9.  Accrued Expenses

A summary of accrued expenses follows:

--------------------------------------------------------------------------------
(dollars in thousands)                            August 3, 2008  April 27, 2008
--------------------------------------------------------------------------------
Compensation, commissions and related benefits   $      2,990       $     5,690
Interest                                                  500               186
Accrued rebates                                           144               241
Other                                                   1,900             2,183
--------------------------------------------------------------------------------
                                                 $      5,534       $     8,300
--------------------------------------------------------------------------------

10.  Long-Term Debt and Lines of Credit

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


--------------------------------------------------------------------------------------------------
(dollars in thousands)                                         August 3, 2008   April 27, 2008
--------------------------------------------------------------------------------------------------
                                                                               
Unsecured term notes                                            $     14,307     $    14,307
Real estate loan - I                                                   3,773           3,828
Real estate loan - II                                                  2,500           2,500
Canadian government loan                                                 778             788
--------------------------------------------------------------------------------------------------
                                                                      21,358          21,423
Current maturities of long-term debt                                  (7,378)         (7,375)
--------------------------------------------------------------------------------------------------
       Long-term debt, current maturities of long-term debt     $     13,980     $    14,048
--------------------------------------------------------------------------------------------------
Lines of credit                                                 $          -     $         -
--------------------------------------------------------------------------------------------------
Total borrowings                                                $     21,358     $    21,423
--------------------------------------------------------------------------------------------------


Unsecured Term Notes- Bodet & Horst Acquisition

In  connection  with the Bodet & Horst  Asset  Purchase  Agreement,  the company
entered  into the 2008 Note  Agreement  dated  August  11,  2008.  The 2008 Note
Agreement  provides  for the issuance of $11.0  million of unsecured  term notes

                                      I-10



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


with a  fixed  interest  rate of  8.01%  and a term of  seven  years.  Principal
payments  of $2.2  million per year are due on the notes  beginning  three years
from the date of the 2008  Note  Agreement.  The 2008  Note  Agreement  contains
customary financial and other covenants as defined in the 2008 Note Agreement.

Unsecured Term Notes- Existing

The company's  existing 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 1.6 years  through  March  2010.  The  principal
payments are required to be paid in annual  installments over the next two years
as follows: March 2009 - $7.2 million; and March 2010 - $7.1 million.

In connection with the 2008 Note  Agreement,  the company entered into a Consent
and  Amendment  that amends the  previously  existing  unsecured  note  purchase
agreements.  The purpose of the Consent and  Amendment is for the existing  note
holders to  consent  to the 2008 Note  Agreement  and to  provide  that  certain
financial  covenants in favor of the  existing  note holders will be on the same
terms as those contained in the 2008 Note Agreement.

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 (all in rate of 4.96%
at August 3, 2008) based on the company's  debt/EBITDA  ratio, as defined in the
agreement and is payable in 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 (all in rate of 5.48%
at August 3, 2008) 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,  2008,  and bears  interest at the  one-month
LIBOR plus an  adjustable  margin (all in rate of 4.96% at August 3, 2008) based
on the company's debt/EBITDA ratio, as defined in the agreement. As of August 3,
2008,  there were $1.3  million in  outstanding  letters of credit (all of which
related  to  workers  compensation)  and no  borrowings  outstanding  under  the
agreement.

                                      I-11



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


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 $1.0 million includes letters of credit.  This
agreement bears interest at a rate determined by the Chinese  government.  There
were no borrowings outstanding under the agreement as of August 3, 2008.

Canadian Government Loan

The company has an agreement  with the Canadian  government for a term loan that
is  non-interest  bearing  and  is  payable  in 48  equal  monthly  installments
commencing December 1, 2009. The proceeds were used 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 August 3, 2008, the company was in compliance with
these financial covenants.

As of August 3, 2008,  the  principal  payment  requirements  of long-term  debt
during the next five years are: Year 1 - $7.4 million;  Year 2 - $10.0  million;
Year 3 - $3.5 million;  Year 4 - $195,000;  Year 5 - $195,000;  and thereafter -
$65,000.

11. Capital Lease Obligation

In  May  2008,  the  company  entered  into  a  capital  lease  to  finance  the
construction of certain equipment  related to its mattress fabrics segment.  The
lease agreement  contains a bargain  purchase option and bears interest at 8.5%.
The lease  agreement  requires  principal  payments  totaling  $1.4  million  to
commence on July 1, 2008, and to be paid in quarterly installments through April
2010.  This  agreement  is secured by  equipment  with a carrying  value of $2.4
million. The principal payments required over the next two years are as follows:
Year 1 - $692,000; and Year 2 - $458,000.

At August 3, 2008,  the company has recorded  $1.4 million for  equipment  under
capital leases.  This balance is reflected in property,  plant, and equipment in
the  accompanying   consolidated   balance  sheet  as  of  August  3,  2008.  No
depreciation expense was recorded on the equipment related to this lease for the
three-month  period ending August 3, 2008, as the equipment  will be placed into
service in the company's second quarter of fiscal 2009.

12. 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 if the contract is in

                                      I-12



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


the company's  favor or accrued  expenses if the contract is in the bank's favor
in the  accompanying  consolidated  balance  sheets with the offset  recorded as
accumulated other  comprehensive  loss. The fair value of the interest rate swap
was approximately  $66,000 and $75,000 in the bank's favor at August 3, 2008 and
April 27, 2008, respectively.

13.  Cash Flow Information

Payments for interest and income taxes follows:

--------------------------------------------------------------------------------
                                                 Three months ended
(dollars in thousands)                August 3, 2008          July 29, 2007
--------------------------------------------------------------------------------
Interest                               $        159           $       207
Net income tax (refund) payments                (53)                  254
--------------------------------------------------------------------------------

The company financed $1.4 million of its capital  expenditures through a capital
lease for the three  months  ended August 3, 2008 (see note 11). The company did
not finance any of its capital  expenditures for the three months ended July 29,
2007.  Interest costs of $42,000 for the construction of qualifying fixed assets
were  capitalized  and are being  amortized over the related  assets'  estimated
useful lives for the three months ended August 3, 2008.  No interest  costs were
capitalized for the three months ended July 29, 2007.

14.  Restructuring and Restructuring Related Charges

The following  summarizes the fiscal 2009 activity in the restructuring  accrual
(dollars in thousands):


---------------------------------------------------------------------------------------------------------------------------
                                                                       Employee
                                                                      Termination      Lease         Lease
                                                          Employee       Benefit     Termination   Termination
                                                        Termination    Payments      and Other     and Other      Balance
                                            Balance,       Benefit    Net of Cobra    Exit Cost     Exit Cost     August 3,
(dollars in thousands)                  April 27, 2008  Adjustments    Premiums     Adjustments    Payments         2008
---------------------------------------------------------------------------------------------------------------------------
                                                                                                  
December 2006 Upholstery fabrics (1)       $   990       $   436       $   (230)      $  (12)       $  (83)      $ 1,101
September 2005 Upholstery fabrics (2)          178           -             -             -             (19)          159
August 2005 Upholstery fabrics (3)             2             5             (7)           -             -               -
Fiscal 2005 Upholstery fabrics (4)             27            (27)          -             -             -               -
Fiscal 2003 Culp Decorative fabrics (5)        235           -             -             -             -             235
---------------------------------------------------------------------------------------------------------------------------
Totals                                   $   1,432       $   414       $   (237)      $  (12)       $ (102)      $ 1,495   (6)
---------------------------------------------------------------------------------------------------------------------------


(1)  The  restructuring   accrual  at  August  3,  2008,   represents   employee
     termination benefits and lease termination and exit costs of $885 and $216,
     respectively.  The  restructuring  accrual  at April 27,  2008,  represents
     employee  termination benefits and lease termination and exit costs of $679
     and $311, respectively.
(2)  The restructuring accrual at August 3, 2008, represents other exit costs of
     $159. The  restructuring  accrual at April 27, 2008,  represents other exit
     costs of $178.
(3)  The  restructuring   accrual  at  April  27,  2008,   represents   employee
     termination  benefits  of $2.
(4)  The  restructuring   accrual  at  April  27,  2008,   represents   employee
     termination benefits of $27.
(5)  The  restructuring  accrual at August 3, 2008 and April 27, 2008 represents
     and lease termination and other exit costs of $235.

                                      I-13



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


(6)  The company's existing  restructuring plans as of August 3, 2008, have been
     substantially completed.

The following  summarizes  restructuring  and related  charges  incurred for the
three-month period ending August 3, 2008 (dollars in thousands):


----------------------------------------------------------------------------------------------------------------------------
                                                                                                       Sales
                          Operating    Lease                                                       Proceeds from
                          Costs on   Termination  Write-Downs                 Asset     Employee     Equipment
                           Closed    and Other    of Buildings  Inventory    Movement  Termination    With No
(dollars in thousands)    acilities  Exit Costs  and Equipment  Markdowns     Costs     Benefits   Carrying Value   Total
----------------------------------------------------------------------------------------------------------------------------
                                                                                             
December 2006 Upholstery
 fabrics (7)              $      14  $     (12)    $    -       $     -     $      -   $     436     $       -     $   438
August 2005 Upholstery
 fabrics (8)                      -          -          -             -            -           5             -           5
Fiscal 2005 Upholstery
 fabrics (9)                      -          -          -             -            -         (27)            -         (27)
----------------------------------------------------------------------------------------------------------------------------
Totals                    $      14  $     (12)    $    -       $     -     $      -   $     414     $       -     $   416
----------------------------------------------------------------------------------------------------------------------------


(7)  Of this total charge, $12 was recorded in cost of sales, $2 was recorded in
     selling,  general  and  administrative  expense,  and $424 was  recorded in
     restructuring expense in the 2009 Consolidated Statement of Net Income.

(8)  This  $5  charge  was  recorded  in  restructuring   expense  in  the  2009
     Consolidated  Statement of Net Income.

(9)  This  $27  credit  was  recorded  in  restructuring  expense  in  the  2009
     Consolidated Statement of Net Income.

The following  summarizes  restructuring and related charges for the three-month
period ending July 29, 2007. (dollars in thousands):


                                                                                                                   Sales
                           Operating      Lease                                                                 Proceeds from
                           Costs on   Termination  Write-Downs                             Asset    Employee     Equipment
                            Closed     and Other   of Buildings   Inventory Accelerated  Movement  Termination    With No
(dollars in thousands)    Facilities  Exit Costs   and Equipment  Markdowns Depreciation   Costs     Benefits  Carrying Value  Total
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                      
December 2006 Upholstery
 fabrics (10)            $    481     $    333      $    362     $     57    $      -    $     54    $    (87)   $  (202)   $    998
September 2005 Upholstery
 fabrics (11)                   -            -             -            -           -           -         (26)         -        (26)
August 2005 Upholstery
 fabrics (12)                   -            -             -            -           -           -         (10)         -        (10)
Fiscal 2005 Upholstery
 fabrics (13)                   -           34             -            -           -           -         (18)         -         16
Fiscal 2003 Culp Decorative
 fabrics (14)                   5            -             -            -           -           -          (8)         -         (3)
------------------------------------------------------------------------------------------------------------------------------------
Totals                   $    486     $    367      $    362     $     57    $      -    $     54    $   (149)   $  (202)  $    975
------------------------------------------------------------------------------------------------------------------------------------


(10) Of this total charge,  $512 was recorded in cost of sales, $26 was recorded
     in selling,  general, and, administrative expense, and $460 was recorded in
     restructuring expense in the 2008 Consolidated Statement of Net Income.

(11) This  $26  credit  was  recorded  in  restructuring  expense  in  the  2008
     Consolidated Statement of Net Income.

(12) This  $10  credit  was  recorded  in  restructuring  expense  in  the  2008
     Consolidated Statement of Net Income.

(13) This  $16  charge  was  recorded  in  restructuring  expense  in  the  2008
     Consolidated Statement of Net Income.

                                      I-14



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


(14) The  charge  of $5 for  operating  costs on  closed  plant  facilities  was
     recorded in cost of sales in the 2008 Consolidated Statement of Net Income.
     The  $8  credit  for   employee   termination   benefits  was  recorded  in
     restructuring expense in the 2008 Consolidated Statement of Net Income.

Consolidation of China Operations

On September 3, 2008, the board of directors  approved changes to the upholstery
fabric  operations,  including  the  consolidation  of  facilities  in China and
reduction of excess manufacturing capacity, which will involve exit and disposal
charges  to be  incurred  by the  company.  This  action is in  response  to the
extremely challenging industry conditions for upholstery fabrics and is expected
to result in  pre-tax  charges  of  approximately  $3.9  million,  of which $3.5
million is expected to be non-cash  items and  $400,000 is expected to result in
cash  expenditures.  The  company  anticipates  the  charges  to be  made  up of
approximately  $2.1 million for  accelerated  depreciation  related to leasehold
improvements  on  facilities   being  exited,   $1.4  million  for  fixed  asset
write-downs,  $250,000 for lease  termination  costs,  and $100,000 for employee
termination  benefits  and other costs  related to  dismantling,  disposal,  and
moving of equipment  and related  assets.  All these  charges are expected to be
incurred in the company's  second and third  quarters of fiscal 2009.  The plant
consolidations  are expected to be completed by the end of the third  quarter of
fiscal 2009.

15.  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)                             August 3, 2008  July 29, 2007
--------------------------------------------------------------------------------
Weighted average common shares outstanding, basic      12,648        12,583
Effect of dilutive stock options                           88           145
--------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted    12,736        12,728
--------------------------------------------------------------------------------

Options to purchase  247,875 and 79,750 shares of common stock were not included
in the  computation  of diluted net income per share for the three  months ended
August 3, 2008 and July 29, 2007,  respectively,  because the exercise  price of
the options was greater than the average market price of the common shares.

16.  Comprehensive Income

Comprehensive  income is the total  income and other  changes  in  shareholders'
equity,   except  those   resulting  from   investments  by   shareholders   and
distributions to shareholders not reflected in net income.

                                      I-15



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


A summary of comprehensive income follows:

--------------------------------------------------------------------------------
                                                       Three months ended
(dollars in thousands)                          August 3, 2008     July 29, 2007
--------------------------------------------------------------------------------
Net income                                       $        781        $       851
Gain on cash flow hedge, net of income taxes                6                  4
--------------------------------------------------------------------------------
Comprehensive income                             $        787        $       855
--------------------------------------------------------------------------------


17.  Segment Information

The company's  operations are classified  into two business  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  primarily  represent  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,  assets held for sale,  goodwill and
other  non-current  assets  associated with the ITG acquisition.  The upholstery
fabrics segment also includes assets held for sale in segment assets.

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


------------------------------------------------------------------------------------------------------
                                                                  Three months ended
(dollars in thousands)                                 August 3, 2008                July 29, 2007
------------------------------------------------------------------------------------------------------
                                                                                    
Net sales:
   Mattress Fabrics                                     $     35,561                 $    36,536
   Upholstery Fabrics                                         23,760                      28,694
------------------------------------------------------------------------------------------------------
                                                        $     59,321                 $    65,230
------------------------------------------------------------------------------------------------------

Gross profit:
   Mattress Fabrics                                     $      6,344                 $     5,805
   Upholstery Fabrics                                          1,070                       3,768
------------------------------------------------------------------------------------------------------
           Total segment gross profit                          7,414                       9,573
   Restructuring related charges                                 (12) (1)                   (517) (3)
------------------------------------------------------------------------------------------------------
                                                        $      7,402                 $     9,056
------------------------------------------------------------------------------------------------------

Selling, general, and administrative expenses:
   Mattress Fabrics                                     $      2,128                 $     2,042
   Upholstery Fabrics                                          2,484                       3,318


                                      I-16


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



------------------------------------------------------------------------------------------------------
                                                                                    
           Total segment selling, general, and
              administrative expenses                          4,612                       5,360
   Unallocated corporate expenses                                770                         935
   Restructuring related charges                                   2 (1)                      26 (3)
------------------------------------------------------------------------------------------------------
                                                        $      5,384                 $     6,321
------------------------------------------------------------------------------------------------------

Income (loss) from operations:
   Mattress Fabrics                                     $      4,216                 $     3,763
   Upholstery Fabrics                                         (1,414)                        450
------------------------------------------------------------------------------------------------------
           Total segment income from operations                2,802                       4,213
   Unallocated corporate expenses                               (770)                       (935)
   Restructuring and related charges                            (416) (2)                   (975) (4)
------------------------------------------------------------------------------------------------------
           Total income from operations                        1,616                       2,303

                     Interest expense                           (431)                       (818)
                     Interest income                              34                          58
                     Other expense                               (14)                       (232)
------------------------------------------------------------------------------------------------------
           Income before income taxes                   $      1,205                 $     1,311
------------------------------------------------------------------------------------------------------


(1)   The $12 represents  other operating  costs  associated with a closed plant
      facility. The $2 represents other operating costs associated with a closed
      plant facility. These charges relate to the Upholstery Fabrics segment.

(2)   The $416 represents $414 for employee termination benefits,  $14 for other
      operating costs  associated with a closed plant facility,  and a credit of
      $12 for lease termination and other exit costs. Of this total charge, $12,
      $2,  and  $402  are  included  in cost of  sales,  selling,  general,  and
      administrative  expense, and restructuring  expense,  respectively.  These
      charges relate to the Upholstery Fabrics segment.

(3)   The $517  represents  restructuring  related  charges  of $460  for  other
      operating  costs  associated  with  closed  plant  facilities  and $57 for
      inventory  markdowns.  The $26 represents other operating costs associated
      with closed  plant  facilities.  These  charges  relate to the  Upholstery
      Fabrics segment.

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

                                      I-17


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


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


-----------------------------------------------------------------------------------------------------
(dollars in thousands)                                August 3, 2008               April 27, 2008
-----------------------------------------------------------------------------------------------------
                                                                                   
Segment assets:
   Mattress Fabrics
      Current assets (5)                               $     26,355                 $    27,572
      Assets held for sale                                       35                          35
      Non-compete agreement, net                                717                         789
      Goodwill                                                4,114                       4,114
      Property, plant and equipment (6)                      22,893                      21,687
-----------------------------------------------------------------------------------------------------
           Total mattress fabrics assets                     54,114                      54,197
-----------------------------------------------------------------------------------------------------
   Upholstery Fabrics
      Current assets (5)                                     28,671                      34,895
      Assets held for sale                                      792                         792
      Property, plant and equipment (7)                      11,020                      11,214
-----------------------------------------------------------------------------------------------------
           Total upholstery fabrics assets                   40,483                      46,901
-----------------------------------------------------------------------------------------------------
           Total segment assets                              94,597                     101,098
Non-segment assets:
   Cash and cash equivalents                                  6,352                       4,914
   Assets held for sale                                       4,783                       4,783
   Income taxes receivable                                      160                         438
   Deferred income taxes                                     33,616                      33,810
   Other current assets                                       1,627                       1,328
   Property, plant and equipment                                 37                          38
   Other assets                                               1,618                       1,620
-----------------------------------------------------------------------------------------------------
           Total assets                                $    142,790                 $   148,029
-----------------------------------------------------------------------------------------------------



                                                                 Three months ended
(dollars in thousands)                                August 3, 2008                July 29, 2007
-----------------------------------------------------------------------------------------------------
Capital expenditures (8):
   Mattress Fabrics                                    $      1,967                 $       339
   Upholstery Fabrics                                           305                         507
-----------------------------------------------------------------------------------------------------
           Total capital expenditures                  $      2,272                 $       846
-----------------------------------------------------------------------------------------------------
Depreciation expense:
   Mattress Fabrics                                    $        758                 $       897
   Upholstery Fabrics                                           500                         550
-----------------------------------------------------------------------------------------------------
           Total segment depreciation expense          $      1,258                 $     1,447
-----------------------------------------------------------------------------------------------------


(5)   Current  assets  represent  accounts  receivable  and  inventory  for  the
      respective segment.

(6)   The $22.9  million  at August 3, 2008,  represents  property,  plant,  and
      equipment located in the U.S. of $14.7 million,  located in Canada of $8.1
      million, and various corporate allocations of $160,000.  The $21.7 million
      at April 27, 2008,  represents  property,  plant, and equipment located in
      the U.S. of $13.1 million,  located in Canada of $8.4 million, and various
      corporate allocations of $168,000.

(7)   The $11.0  million  at August 3, 2008,  represents  property,  plant,  and
      equipment  located in China of $8.9  million,  located in the U.S. of $1.6
      million, and various corporate allocations of $480,000.  The $11.2 million
      at April 27, 2008,  represents  property,  plant, and equipment located in
      China of $9.0 million,  located in the U.S. of $1.7  million,  and various
      corporate allocations $501,000.

                                      I-18


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

(8)   Capital   expenditure  amounts  are  stated  on  the  accrual  basis.  See
      Consolidated  Statement of Cash Flows for capital expenditure amounts on a
      cash basis.

18.   Income Taxes

Effective Income Tax Rate

The  effective  income tax rate (income  taxes as a percentage  of income before
income taxes) for the three month periods ended August 3, 2008 and July 29, 2007
were  35.2% and 35.1%,  respectively.  The  company's  income  tax  expense  and
effective  income tax rate for the three month  periods ended August 3, 2008 and
July  29,  2007,  were  based  upon  the  estimated  effective  income  tax rate
applicable  for the full  year  after  giving  effect to any  significant  items
related  specifically to interim  periods.  The effective income 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  and
changes in foreign currencies in relation to the U.S. dollar.

Deferred Income Taxes

In making the  judgment  about the  realization  of the U.S.  net  deferred  tax
assets,  management  has  considered  both negative and positive  evidence,  and
concluded that  sufficient  positive  evidence exists to overcome the cumulative
losses  experienced  in recent years.  Specifically,  management  considered the
following,  among other factors:  nature of the company's  products;  history of
positive  earnings in the mattress fabrics  segment;  capital projects that have
further  enhanced  the  company's  globally  competitive  cost  structure in the
mattress  fabrics  segment;  the  incremental  sales volume from the purchase of
certain  assets from  International  Textile  Group,  Inc.  (ITG) related to the
mattress fabric product line of ITG's Burlington House Division, the purchase of
certain  assets  from  Bodet & Horst  related  to its  knitted  mattress  fabric
operation;  recent restructuring actions in the U.S. upholstery fabrics business
to adjust the U.S. cost structure and bring U.S.  manufacturing capacity in line
with demand; development of offshore manufacturing and sourcing programs to meet
changing demands of upholstery  fabric customers in the U.S.; and  inter-company
agreements with the company's China  subsidiaries are expected to be in place in
fiscal  2009  for  various  consulting   services  and  intellectual   property.
Management's   analysis  of  taxable   income  also   included   the   following
considerations:  none of the  company's net operating  loss  carryforwards  have
previously expired unused; the U.S. federal carryforward period is 20 years; and
the company's current income tax loss carryforwards  principally expire in 14-20
years; fiscal 2022 through 2028.

Uncertainty In Income Taxes

At August 3, 2008, the company had $5.1 million of total gross  unrecognized tax
benefits,  of which $4.7 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 $5.1 million as of
August 3,  2008,  are  classified  as income  taxes  payable  -long-term  in the
accompanying consolidated balance sheets.

The  company  anticipates  that the amount of  unrecognized  tax  benefits  will

                                      I-19


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


increase by approximately  $550,000 by the end of the fiscal year. This increase
primarily  relates to double taxation under applicable tax treaties with foreign
tax jurisdictions.

19.  Statutory Reserves

The  company's  subsidiaries  located in China are  required to transfer  10% of
their net income,  as  determined in  accordance  with the People's  Republic of
China (PRC)  accounting rules and  regulations,  to a statutory  surplus reserve
fund until such reserve balance reaches 50% of the company's registered capital.

The transfer to this reserve must be made before  distributions  of any dividend
to shareholders.  As of August 3, 2008, the company's  statutory surplus reserve
was  $1.5  million,   representing  10%  of  accumulated  earnings  and  profits
determined in accordance with PRC accounting rules and regulations.  The surplus
reserve fund is non-distributable  other than during liquidation and can be used
to fund  previous  years'  losses,  if any,  and may be  utilized  for  business
expansion  or  converted  into share  capital by issuing  new shares to existing
shareholders in proportion to their  shareholding or by increasing the par value
of the shares currently held by them provided that the remaining reserve balance
after such issue is not less than 25% of the registered capital.


20.   Commitments and Contingencies

The company  leased a  manufacturing  facility in  Chattanooga,  Tennessee  from
Joseph E. Proctor d/b/a Jepco Industrial  Warehouses (the "Landlord') for a term
of 10 years.  This lease  expired on April 30,  2008.  The  company  closed this
facility  approximately  five years ago and has not occupied the facility except
to provide  supervision  and security.  The company  continued to make its lease
payments to the landlord as required by the lease.  A $1.4  million  lawsuit was
filed by the  Landlord  on April 10,  2008,  in the Circuit  Court for  Hamilton
County  Tennessee  to collect the  remainder of the rent due under the lease for
the  months of March and April of 2008,  additional  expenses  to be paid by the
company  for March and April  2008,  including  utilities,  insurance,  property
taxes, and other  tenant-paid  expenses that would result in the triple net rent
due the Landlord, and for extensive repairs, refitting,  renovation, and capital
improvement  items the  Landlord  alleges he is entitled to have the company pay
for. The Landlord  unilaterally  took  possession  of the leased  premises on or
about March 10, 2008, even though the lease was in good standing and the company
was entitled to complete  possession.  Consequently,  the company has paid their
lease  payments  through  March 10, 2008 but the  Landlord  has not accepted the
company's  position.  The  company  will assert the  repossessory  action of the
Landlord  as a bar to his  further  action  under the lease to collect any items
from the company.  A significant  portion of the Landlord's claim relates to the
company's  alleged  liability for physical damage to the premises,  to refit the
premises  to its  original  condition,  and to  make  physical  improvements  or
alterations to the premises.  The company disputes the matters described in this
litigation and intends to defend itself vigorously.

A lawsuit was filed against the company and other defendants  (Chromatex,  Inc.,
Rossville Industries, Inc., Rossville Companies, Inc. and Rossville Investments,
Inc.) on  February  5,  2008 in United  States  District  Court  for the  Middle
District of Pennsylvania.  The plaintiffs are Alan Shulman, Stanley Siegel, Ruth
Cherenson as Personal  Representative of Estate of Alan Cherenson,  and Adrienne
Rolla and M.F. Rolla as Executors of the Estate of Joseph Byrnes. The plaintiffs

                                      I-20



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

were partners in a general partnership that formerly owned a manufacturing plant
in West Hazleton,  Pennsylvania (the "Site"). Approximately two years after this
general  partnership sold the Site to defendants  Chromatex,  Inc. and Rossville
Industries,  Inc.  the  company  leased  and  operated  the  Site as part of the
company's  Rossville/Chromatex  division.  The lawsuit  involves court judgments
that have been entered against the plaintiffs and against  defendant  Chromatex,
Inc.  requiring  them to pay costs  incurred by the United States  Environmental
Protection  Agency ("USEPA")  responding to  environmental  contamination at the
Site,  in  amounts  approximating  $8.6  million.  Neither  USEPA  nor any other
governmental  authority has asserted any claim against the company on account of
these  matters.  The  plaintiffs  seek  contribution  from the company and other
defendants  and a  declaration  that the  company and the other  defendants  are
responsible  for  environmental  response  costs  under  environmental  laws and
certain  agreements.  The company does not believe it has any  liability for the
matters described in this litigation and intends to defend itself vigorously. In
addition,  the company  has an  indemnification  agreement  with  certain  other
defendants in the litigation  pursuant to which the other  defendants  agreed to
indemnify the company for any damages it incurs as a result of the environmental
matters that are subject of this litigation and consequently no reserve has been
recorded.

In addition to the above,  the  company is  involved  in legal  proceedings  and
claims which have arisen in the ordinary course of business. These actions, when
ultimately concluded and settled, will not, in the opinion of management, have a
material  adverse effect upon the financial  position,  results of operations or
cash flows of the company.

21.  Recently Issued Accounting Pronouncements

In  December  2007,  the FASB  issued  SFAS No.  141  (revised  2007)  "Business
Combinations."  SFAS  No.  141  requires  the  acquiring  entity  in a  business
combination  to recognize  all assets  acquired and  liabilities  assumed in the
transaction;  establishes  the  acquisition-date  fair value as the  measurement
objective  for all assets  acquired and  liabilities  assumed;  and requires the
acquirer to disclose all  information  required to evaluate and  understand  the
nature and  financial  effect of the  business  combination.  This  statement is
effective  for  acquisition  dates on or after the beginning of the first annual
reporting  period beginning after December 15, 2008. This statement is effective
for the company in fiscal 2010 and is not expected to have a material  effect on
our  consolidated  financial  statements  to the  extent we do not enter  into a
business acquisition subsequent to adoption.

In March 2008, the FASB issued Statement No. 161,  "Disclosures about Derivative
Instruments  and Hedging  Activities,  An Amendment of FASB  Statement No. 133."
SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities",
does  not  provide  adequate   information  about  how  derivative  and  hedging
activities affect an entity's financial  position,  financial  performance,  and
cash flows.  Accordingly,  SFAS No. 161 requires  enhanced  disclosures about an
entity's derivative and hedging activities and thereby improves  transparency of
financial  reporting.  SFAS No. 161 is effective for fiscal and interim  periods
beginning  after  November  15, 2008 and is  effective  for the company in third
quarter of fiscal 2009.  The adoption of the  provisions  of SFAS No. 161 is not
expected to have a material effect on the company's financial position.

In  April  2008,   the  FASB  issued  FASB  Staff   Position  (FSP)  No.  142-3,
"Determination  of the  Useful  Life of  Intangible  Assets"  (FSP  142-3).  The
guidance is intended  to improve  the  consistency  between the useful life of a
recognized  intangible asset under SFAS No. 142,  "Goodwill and Other Intangible
Assets", and the period of expected cash flows used to measure the fair value of
the asset under SFAS No.  141(R),  "Business  Combinations",  and other guidance

                                      I-21



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


under  U.S.  generally  accepted  accounting  principles  (GAAP).  FSP  142-3 is
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2008 and interim  periods  within those  years.  This  statement is
effective  for the company in fiscal 2010 and is not expected to have a material
effect on our  consolidated  financial  statements to the extent we do not enter
into a business acquisition subsequent to adoption.

In May 2008, the FASB issued SFAS No. 162,"The  Hierarchy of Generally  Accepted
Accounting Principles (SFAS 162)." SFAS 162 identifies the sources of accounting
principles  and the framework  for  selecting  the  principles to be used in the
preparation  of  financial  statements  of  nongovernmental  entities  that  are
presented in conformity GAAP in the United States (the GAAP hierarchy). SFAS 162
is  effective  60 days  following  the  SEC's  approval  of the  Public  Company
Accounting  Oversight Board amendments to AU section 411,"The Meaning of Present
Fairly  in  Conformity  with  Generally  Accepted  Accounting  Principles."  The
adoption of SFAS 162 is not expected to have a material  impact on the company's
results of operations, financial condition, and equity.








                                      I-22



          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 a significant effect on demand for the company's  products.  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.  Strengthening  of the U.S.  dollar against
other currencies could make the company's products less competitive on the basis
of price in markets outside the United States,  and  strengthening of currencies
in Canada  and  China  can have a  negative  impact  on the  company's  sales of
products   produced  in  those  countries.   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 Bodet & Horst  could  affect the  company's  ability to meet its
profitability  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 9,
2008 for the fiscal year ended April 27, 2008.


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

The  company's  fiscal  year is the 52 or 53 week  period  ending on the  Sunday
closest to April 30. The company's  three months ended August 3, 2008,  and July
29,  2007,  represent  14 and 13 week  periods,  respectively.  The  company has
operations   classified  into  two  business  segments:   mattress  fabrics  and
upholstery  fabrics.  The  mattress  fabrics  segment  primarily  manufacturers,
sources  and sells  fabrics to bedding  manufacturers.  The  upholstery  fabrics
segment  sources,  manufactures  and sells fabrics  primarily to residential and

                                      I-23




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.

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  assets  held  for  sale,  goodwill  and  other
non-current  assets  associated  with the ITG acquisition in its segment assets.
The upholstery fabrics segment also includes assets held for sale in its 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 August 3, 2008, and July 29, 2007.




                                      I-24






                                   CULP, INC.
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
           FOR THE THREE MONTHS ENDED AUGUST 3, 2008 AND JULY 29, 2007


                             (Amounts in thousands)


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

                                                       Amounts                              Percent of Sales
                                               -------------------------               ----------------------------
                                               August 3,      July 29,      % Over     August 3,       July 29,
Net Sales by Segment                              2008          2007        (Under)       2008           2007
---------------------------------------------  -----------   -----------   ----------  -------------  -------------
                                                                                            
Mattress Fabrics                             $     35,561        36,536       (2.7)%         59.9 %         56.0 %
Upholstery Fabrics                                 23,760        28,694      (17.2)%         40.1 %         44.0 %
                                               -----------   -----------   ----------  -------------  -------------

     Net Sales                               $     59,321        65,230       (9.1)%        100.0 %        100.0 %
                                               ===========   ===========   ==========  =============  =============


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

Mattress Fabrics                             $      6,344         5,805        9.3 %         17.8 %         15.9 %
Upholstery Fabrics                                  1,070         3,768      (71.6)%          4.5 %         13.1 %
                                               -----------   -----------   ----------  -------------  -------------
      Subtotal                                      7,414         9,573      (22.6)%         12.5 %         14.7 %

Restructuring related charges                         (12)(1)      (517)(3)  (97.7)%         (0.0)%         (0.8)%
                                               -----------   -----------   ----------  -------------  -------------

     Gross Profit                            $      7,402         9,056      (18.3)%         12.5 %         13.9 %
                                               ===========   ===========   ==========  =============  =============


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

Mattress Fabrics                             $      2,128         2,042        4.2 %          6.0 %          5.6 %
Upholstery Fabrics                                  2,484         3,318      (25.1)%         10.5 %         11.6 %
Unallocated Corporate expenses                        770           935      (17.6)%          1.3 %          1.4 %
                                               -----------   -----------   ----------  -------------  -------------
        Subtotal                                    5,382         6,295      (14.5)%          9.1 %          9.7 %

Restructuring related charges                           2 (1)        26 (3)  (92.3)%          0.0 %          0.0 %
                                               -----------   -----------   ----------  -------------  -------------

    Selling, General and Administrative expenses    5,384         6,321      (14.8)%          9.1 %          9.7 %
                                               ===========   ===========   ==========  =============  =============


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

Mattress Fabrics                             $      4,216         3,763       12.0 %         11.9 %         10.3 %
Upholstery Fabrics                                 (1,414)          450       N.M.           (6.0)%          1.6 %
Unallocated corporate expenses                       (770)         (935)      17.6 %         (1.3)%         (1.4)%
                                               -----------   -----------   ----------  -------------  -------------
      Subtotal                                      2,032         3,278      (38.0)%          3.4 %          5.0 %

Restructuring expense and restructuring
 related charges                                     (416)(2)      (975)(4)  (57.3)%         (0.7)%         (1.5)%
                                               -----------   -----------   ----------  -------------  -------------

     Operating income                        $      1,616         2,303      (29.8)%          2.7 %          3.5 %
                                               ===========   ===========   ==========  =============  =============


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

Mattress Fabrics                             $        758           897      (15.5)%
Upholstery Fabrics                                    500           550       (9.1)%
                                               -----------   -----------   ------------
      Total Depreciation                            1,258         1,447      (13.1)%
                                               ===========   ===========   ============


(1)  The $12 represents  other  operating  costs  associated with a closed plant
     facility.  The $2 represents other operating costs associated with a closed
     plant facility.
(2)  The $416 represents $414 for employee termination  benefits,  $14 for other
     operating costs  associated  with a closed plant facility,  and a credit of
     $12 for lease termination and other exit costs. Of this total charge,  $12,
     $2,  and  $402  are  included  in  cost of  sales,  selling,  general,  and
     administrative expense, and restructuring expense, respectively.
(3)  The  $517  represents  restructuring  related  charges  of $460  for  other
     operating  costs  associated  with  closed  plant  facilities  and  $57 for
     inventory  markdowns.  The $26 represents  other operating costs associated
     with a closed plant facility.
(4)  The $975 represents  $486 for other operating costs  associated with closed
     plant facilities, $367 for lease termination costs, $362 for write-downs of
     a  building  and  equipment,  $57 for  inventory  markdowns,  $54 for asset
     movement costs, a credit of $149 for employee termination  benefits,  and a
     credit of $202 for sales  proceeds  received on equipment  with no carrying
     value.  Of this total  charge,  $517,  $26 and $432 are included in cost of
     sales,  selling,  general,  and administrative  expense,  and restructuring
     expense, respectively.

                                      I-25



Three months ended August 3, 2008  compared with the Three Months ended July 29,
2007

Overview

For the three  months  ended  August 3, 2008,  net sales  decreased  9% to $59.3
million  compared with $65.2  million for the first quarter of fiscal 2008.  The
company  reported  net income of $781,000 or $0.06 per  diluted  share,  for the
first quarter of fiscal 2009, which included  restructuring  and related pre-tax
charges of $416,000.  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.

Restructuring and Related Charges

On September 3, 2008, the board of directors  approved changes to the upholstery
fabric  operations,  including  the  consolidation  of  facilities  in China and
reduction of excess manufacturing capacity, which will involve exit and disposal
charges  to be  incurred  by the  company.  This  action is in  response  to the
extremely challenging industry conditions for upholstery fabrics and is expected
to result in  pre-tax  charges  of  approximately  $3.9  million,  of which $3.5
million is expected to be non-cash  items and  $400,000 is expected to result in
cash  expenditures.  The  company  anticipates  the  charges  to be  made  up of
approximately  $2.1 million for  accelerated  depreciation  related to leasehold
improvements  on  facilities   being  exited,   $1.4  million  for  fixed  asset
write-downs,  $250,000 for lease  termination  costs,  and $100,000 for employee
termination  benefits  and other costs  related to  dismantling,  disposal,  and
moving of equipment  and related  assets.  All these  charges are expected to be
incurred in the company's  second and third  quarters of fiscal 2009.  The plant
consolidations  are expected to be completed by the end of the third  quarter of
fiscal 2009.

During the first quarter of fiscal 2009, total restructuring and related charges
were  $416,000,  of which  $414,000  related to employee  termination  benefits,
$14,000 for other operating costs associated with a closed plant facility, and a
credit of $12,000  for lease  termination  and other exit  costs.  Of this total
charge,  $12,000 was recorded in cost of sales,  $2,000 was recorded in selling,
general, and administrative  expense, and $402,000 was recorded in restructuring
expense  in the  2009  Consolidated  Statement  of  Net  Income.  These  charges
primarily relate to the December 2006 Upholstery Fabrics restructuring plan.

During the first quarter of fiscal 2008, total restructuring and related charges
were $975,000,  of which $486,000  related to 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 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.  These  charges  primarily  relate to the December 2006
Upholstery Fabrics restructuring plan.

Mattress Fabrics Segment

Asset Acquisition

Pursuant to an Asset Purchase Agreement among the company, Bodet & Horst USA, LP
and Bodet & Horst GMBH & Co. KG (collectively  "Bodet & Horst") dated August 11,
2008, the company purchased certain assets and assumed certain liabilites of the
knitted mattress fabric operation of Bodet & Horst,  including its manufacturing
operation in High Point,  North Carolina.  The purchase  involves the equipment,
inventory,   and   intellectual   property   associated   with  the  High  Point
manufacturing  operation,  which has served as the company's  primary  source of
knitted  mattress  fabric for six years.  Demand for this product line has grown
significantly,  as knits are increasingly being utilized on mattresses at volume

                                      I-26




retail price points. The company is assuming the lease of the building where the
operation  is located  and intends to continue  operating  the  business in that
location.  The  purchase  price for the  assets  is cash in the  amount of $10.5
million, plus the assumption of certain liabilities, subject to adjustment after
closing for changes in working  capital  through the date of closing.  Also,  in
connection with the purchase, the company entered into a six-year consulting and
non-compete  agreement with the principal owner of Bodet & Horst,  providing for
payments to the owner in the amount of $75,000 per year for the agreement's full
six-year term.

The  acquisition  was financed by $11.0 million of unsecured notes pursuant to a
Note Purchase  Agreement ("2008 Note Agreement") dated August 11, 2008. The 2008
Note  Agreement  has a fixed  interest  rate of 8.01% and a term of seven years.
Principal payments of $2.2 million per year are due on the notes beginning three
years from the date of the 2008 Note Agreement. The 2008 Note Agreement contains
customary financial and other covenants as defined in the 2008 Note Agreement.

In connection with the 2008 Note  Agreement,  the company entered into a Consent
and Fifth  Amendment  (the "Consent and  Amendment")  that amends the previously
existing  unsecured  note  purchase  agreements.  The purpose of the Consent and
Amendment is for the existing note holders to consent to the 2008 Note Agreement
and to provide that certain  financial  covenants in favor of the existing  note
holders will be on the same terms as those contained in the 2008 Note Agreement.

Net Sales --  Mattress  fabrics  (known as mattress  ticking)  net sales for the
first  quarter of fiscal 2009 were $35.6  million,  a 3% decrease  compared with
$36.5  million for the first  quarter of fiscal  2008.  On a unit volume  basis,
total yards sold for the first quarter of fiscal 2009 decreased by 4.7% compared
with the first quarter of fiscal 2008.  This trend  reflects  moderately  softer
consumer  bedding  demand in the first  quarter of fiscal  2009 and the  planned
discontinuance of certain products from the ITG acquisition.

The  average  selling  price of $2.49  for the  first  quarter  of  fiscal  2009
increased  2.1% over the same period a year ago. This trend  reflects a shift in
product mix.

Operating  Income -- For the first quarter of fiscal 2009, the mattress  fabrics
segment  reported  operating  income  of $4.2  million,  or 11.9% of net  sales,
compared to $3.8 million, or 10.3% of net sales, for the first quarter of fiscal
2008. Selling, general, and administrative expenses as a percentage of net sales
were 6.0% in the first  quarter of fiscal 2009  compared  with 5.6% in the first
quarter of fiscal 2008.

Mattress fabrics  continues to be a driving force in the company's  business and
accounted  for 60% of the  company's  net sales for the first  quarter of fiscal
2009 compared  with 56% for the first  quarter of fiscal 2008.  During the first
quarter of fiscal 2009, the company  completed a $5.0 million capital project to
significantly  strengthen its woven fabrics manufacturing operations and provide
further reactive capacity to its customers.  Additionally, the expanded capacity
this capital project provides, should effectively position the company to pursue
future growth  opportunities.  The recent  acquisition  of the knitted  mattress
fabrics  operation of Bodet & Horst will further  enhance the  company's  strong
service platform with improved supply logistics from pattern inception to fabric
delivery,  allowing accelerated  responsiveness and greater stability.  With the
weaving  expansion  and the  completion  of the Bodet & Horst  acquisition,  the
company now has a large and modern, vertically integrated manufacturing platform
in all major product categories of the mattress fabrics industry.

Segment  assets -- Segment  assets  consist of accounts  receivable,  inventory,
assets  held  for  sale,  a  non-compete   agreement  associated  with  the  ITG
acquisition, goodwill, and property, plant, and equipment. As of August 3, 2008,
accounts  receivable  and inventory  totaled  $26.4 million  compared with $27.6
million  at April 27,  2008.  As of  August 3,  2008,  and April 27,  2008,  the
carrying value of assets held for sale was $35,000. The company expects that the
final sale and disposal of these assets will be completed within a year from the
date the plan of sale was adopted.

                                      I-27




As of August 3, 2008 and April 27, 2008, the carrying  value of the  non-compete
agreement  was $717,000  and  $789,000,  respectively.  As of August 3, 2008 and
April 27, 2008, the carrying value of the segment's goodwill was $4.1 million.

Also as of August 3, 2008,  property,  plant and equipment totaled $22.9 million
compared  with $21.7  million at April 27, 2008.  The $22.9 million at August 3,
2008,  represents  property,  plant, and equipment  located in the U.S. of $14.7
million, located in Canada of $8.1 million, and various corporate allocations of
$160,000.  The $21.7 million at April 27, 2008, represents property,  plant, and
equipment  located  in the U.S.  of $13.1  million,  located  in  Canada of $8.4
million, and various corporate allocations of $168,000.

Upholstery Fabrics Segment

Net Sales -- Upholstery  fabric net sales (which include both fabric and cut and
sewn  kits) for the first  quarter  of fiscal  2009 were  $23.8  million,  a 17%
decline  compared  with $28.7  million in the first quarter of fiscal 2008. On a
unit volume basis,  total yards sold (which excludes fabric used in cut and sewn
kits) for the first  quarter of fiscal 2009  decreased by 17% compared  with the
first quarter of fiscal 2008. Average selling prices of $4.36 increased 3.5% for
the first quarter of fiscal 2009 compared with the first quarter of fiscal 2008.
Upholstery  fabrics sales reflect  substantially  lower demand industry wide, as
well as continued very weak demand for U.S. produced upholstery fabrics,  driven
by  consumer  preference  for  leather and suede  furniture  and other  imported
furniture and fabrics.  Net sales of  upholstery  fabrics  produced  outside the
company's U.S. manufacturing  operations were $17.4 million in the first quarter
of fiscal  2009,  a decrease  of 8% from $18.9  million in the first  quarter of
fiscal 2008. Net sales of U.S. produced  upholstery fabrics were $6.3 million in
the first  quarter of fiscal  2009,  a decrease of 35% from $9.8  million in the
first quarter of fiscal 2008.

Operating  Income (Loss) - The upholstery  fabrics segment had an operating loss
for the first  quarter of fiscal 2009 of $1.4 million  compared  with  operating
income of $450,000 for the first quarter of fiscal 2008.  These results  reflect
the very difficult operating environment for the retail furniture industry.  The
uncertain  economy,  housing  crisis,  and high energy  costs have  continued to
significantly  influence  consumer  demand  for  furniture  and  have  adversely
affected the company's  upholstery  fabrics business for both U.S.  produced and
non U.S.  produced goods. In response to this  environment and our first quarter
results, the company immediately put into operation a profit improvement plan in
the upholstery  fabrics  business,  including the following major actions in the
second quarter of fiscal 2009:

     o    Implemented  a modest  price  increase on certain  upholstery  fabrics
          during the second fiscal quarter; and wherever possible,  obtain price
          concessions from suppliers on certain high volume items where we could
          not increase our selling prices.

     o    Implemented  a 20%  reduction in selling,  general and  administrative
          expenses, totaling approximately $2.0 million on an annual basis. This
          initiative was completed by the end of August 2008.

     o    Consolidating  our China operations into fewer facilities and reducing
          excess  manufacturing  capacity over the next five months,  which will
          lower costs by  approximately  $2.0 million on an annual  basis.  (See
          Restructuring and Related Charges section for further details).

Selling,  general and  administrative  expenses for first quarter of fiscal 2009
were down 25% from the first  quarter of fiscal 2008.  This  reduction is due to
the company's restructuring  activities,  and this year over year improvement is
expected to continue throughout fiscal 2009 based on the above actions described
above.

Management remains cautiously optimistic about the company's long-term prospects
in the upholstery  fabrics  business  because of the following:  a) we have been

                                      I-28


receiving  significantly  higher fabric placements,  including cut and sewn kits
with a broader base of customers;  b) a declining base of competitors due to the
challenging economic environment; c) the improving value we are providing to our
customers from our China and U.S.  operations;  d) the benefits realized through
operational  improvements  being made in our Anderson,  South  Carolina,  velvet
facility;  and e) the expected results from our profit  improvement  plan. While
these are all  favorable  indicators,  management  remains  committed  to taking
additional steps if necessary to address the low  profitability of the company's
upholstery  fabric  operations,  regardless of prevailing  economic and business
conditions.   The  company  could  experience  additional  inventory  markdowns,
write-downs of its property,  plant,  and equipment,  and further  restructuring
charges in the upholstery fabric operations if sales and profitability  continue
to decline and further restructuring actions become necessary.

Segment  Assets -- Segment  assets  consist of accounts  receivable,  inventory,
property,  plant, and equipment, and assets held for sale. As of August 3, 2008,
accounts  receivable  and  inventory  totaled  $28.7  million  compared to $34.9
million at April 27,  2008.  This  decline  reflects  lower  sales and  improved
working capital management. As of August 3, 2008, property, plant, and equipment
totaled  $11.0 million  compared to $11.2  million at April 27, 2008.  The $11.0
million at August 3, 2008, represents property,  plant, and equipment located in
China  of $8.9  million,  located  in the  U.S.  of $1.6  million,  and  various
corporate  allocations  of  $480,000.  The  $11.2  million  at April  27,  2008,
represents  property,  plant,  and  equipment  located in China of $9.0 million,
located in the U.S.  of $1.7  million,  and  various  corporate  allocations  of
$501,000.

At August 3, 2008 and April 27, 2008, this segment had assets held for sale with
a carrying value of $792,000 for certain equipment related to the company's U.S.
upholstery  fabric  operations.  The  company  expects  that the final  sale and
disposal of these assets will be completed  within a year from the date the plan
of sale was adopted.

Other Income Statement Categories

Selling,   General  and  Administrative   Expenses  -  Selling,   general,   and
administrative  expenses (SG&A) for the company as a whole were $5.4 million for
the first  quarter  of fiscal  2009  compared  with $6.3  million  for the first
quarter of fiscal  2008,  a  decrease  of 15%.  As a percent of net sales,  SG&A
expenses were 9.1% in the first quarter of fiscal 2009 compared with 9.7% in the
first  quarter of fiscal  2008.  This trend  primarily  reflects  the  company's
restructuring efforts associated with its U.S. upholstery fabric operations.

Interest  Expense  (Income) -- Interest  expense for the first quarter of fiscal
2009 was  $431,000  compared to $818,000  for the first  quarter of fiscal 2008.
This trend  primarily  reflects  lower  outstanding  balances  on the  company's
existing  unsecured term notes and the decrease in the one-month LIBOR, which is
the interest rate upon which the company's real estate loans are based. Interest
expense is  expected  to increase  for the  remainder  of fiscal 2009 due to the
financing  needed for the Bodet & Horst asset  acquisition.  Interest income was
$34,000 for the first  quarter of fiscal 2009  compared to $58,000 for the first
quarter of fiscal  2008.  This  trend  reflects  lower cash and cash  equivalent
balances, which were invested in money market funds.

                                      I-29



Other  Expense - Other  expense  for first  quarter of fiscal  2009 was  $14,000
compared  with  $232,000  for the first  quarter  of fiscal  2008.  This  change
primarily   reflects   fluctuations  in  foreign  currency  exchange  rates  for
subsidiaries domiciled in China and Canada.

Income Taxes

Effective Income Tax Rate

The  effective  income tax rates  (income taxes as a percentage of income before
income taxes) for the three month periods ended August 3, 2008 and July 29, 2007
were  35.2% and 35.1%,  respectively.  The  company's  income  tax  expense  and
effective  income tax rates for the three month periods ended August 3, 2008 and
July  29,  2007,  were  based  upon  the  estimated  effective  income  tax rate
applicable  for the full  year  after  giving  effect to any  significant  items
related  specifically to interim  periods.  The effective income 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  and
changes in foreign currencies in relation to the U.S. dollar.

Deferred Income Taxes

In making the  judgment  about the  realization  of the U.S.  net  deferred  tax
assets,  management  has  considered  both negative and positive  evidence,  and
concluded that  sufficient  positive  evidence exists to overcome the cumulative
losses  experienced  in recent years.  Specifically,  management  considered the
following,  among other factors:  nature of the company's  products;  history of
positive  earnings in the mattress fabrics  segment;  capital projects that have
further  enhanced  the  company's  globally  competitive  cost  structure in the
mattress  fabrics  segment;  the  incremental  sales volume from the purchase of
certain  assets from  International  Textile  Group,  Inc.  (ITG) related to the
mattress fabric product line of ITG's Burlington House Division, the purchase of
certain  assets  from  Bodet & Horst  related  to its  knitted  mattress  fabric
operation;  recent restructuring actions in the U.S. upholstery fabrics business
to adjust the U.S. cost structure and bring U.S.  manufacturing capacity in line
with demand; development of offshore manufacturing and sourcing programs to meet
changing demands of upholstery  fabric customers in the U.S.; and  inter-company
agreements with the company's China  subsidiaries are expected to be in place in
fiscal  2009  for  various  consulting   services  and  intellectual   property.
Management's   analysis  of  taxable   income  also   included   the   following
considerations:  none of the  company's net operating  loss  carryforwards  have
previously expired unused; the U.S. federal carryforward period is 20 years; and
the company's current income tax loss carryforwards  principally expire in 14-20
years; fiscal 2022 through 2028.

Uncertainty In Income Taxes

At August 3, 2008, the company had $5.1 million of total gross  unrecognized tax
benefits,  of which $4.7 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 $5.1 million as of
August 3,  2008,  are  classified  as income  taxes  payable  -long-term  in the
accompanying consolidated balance sheets.

The  company  anticipates  that the amount of  unrecognized  tax  benefits  will
increase by approximately  $550,000 by the end of the fiscal year. This increase
primarily  relates to double taxation under applicable tax treaties with foreign
tax jurisdictions.

                                      I-30



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.  The  company  believes  its  sources  of
liquidity continue to be adequate to meets its needs.

Cash and cash  equivalents as of August 3, 2008, were $6.4 million compared with
$4.9  million  as of April  27,  2008.  The  company's  cash  position  reflects
improvement  in cash flow from  operations  of $3.3 million for the three months
ended August 3, 2008  compared with $1.1 million for the three months ended July
29,  2007.  This  increase  in cash flow from  operations  reflects  significant
improvement  in working  capital  management.  The company's  cash position also
reflects  cash outlays for capital  expenditures  of  $986,000,  and payments on
vendor-financed capital expenditures,  a capital lease obligation, and long-term
debt totaling $899,000 for the three months ended August 3, 2008.

The company is taking further steps to support is liquidity,  including  ongoing
efforts to improve working capital  turnover,  sell certain assets,  and further
reduce selling,  general, and administrative  expenses in its upholstery fabrics
segment.  Effective  October 29,  2007,  the company  adopted a plan to sell its
corporate  headquarters,  as the  company  is  only  utilizing  one-half  of the
available  space and with the sale can lower costs and reduce debt. The carrying
value of the company's corporate  headquarters is approximately $4.8 million and
is recorded  in assets held for sale in the  Consolidated  Balance  Sheets.  The
company will use the sales proceeds will be applied against the outstanding $6.3
million mortgage balance.

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 August 3, 2008  decreased  $3.7
million or 16% in  comparison  to July 29,  2007.  This  decrease  is  primarily
related to the  decrease  in sales  volume in the first  quarter of fiscal  2009
compared with the first quarter of fiscal 2008. Days sales  outstanding  totaled
31 days at August 3, 2008 and July 29,  2007,  respectively.  Inventories  as of
August 3, 2008,  decreased  $7.3 million or 17% in  comparison to July 29, 2007.
This decrease in inventories  primarily reflects lower sales volume and improved
inventory management.  Inventory turns for the first quarter of fiscal 2009 were
5.9 versus 5.4 for the first quarter of fiscal 2008.  Operating  working capital
(comprised of accounts  receivable and inventories,  less accounts  payable) was
$35.5  million at August 3,  2008,  down from  $48.1  million at July 29,  2007.
Working  capital  turnover  was 6.0 and 5.2 at August 3, 2008 and July 29, 2007,
respectively.

Financing Arrangements

Unsecured Term Notes- Bodet & Horst Acquisition

In  connection  with the Bodet & Horst  Asset  Purchase  Agreement,  the company
entered  into the 2008 Note  Agreement  dated  August  11,  2008.  The 2008 Note
Agreement  provides  for the issuance of $11.0  million of unsecured  term notes
with a  fixed  interest  rate of  8.01%  and a term of  seven  years.  Principal
payments  of $2.2  million per year are due on the notes  beginning  three years
from the date of the 2008  Note  Agreement.  The 2008  Note  Agreement  contains
customary financial and other covenants as defined in the 2008 Note Agreement.

                                      I-31



Unsecured Term Notes- Existing

The company's  existing 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 1.6 years  through  March  2010.  The  principal
payments are required to be paid in annual  installments over the next two years
as follows: March 2009 - $7.2 million; and March 2010 - $7.1 million.

In connection with the 2008 Note  Agreement,  the company entered into a Consent
and  Amendment  that amends the  previously  existing  unsecured  note  purchase
agreements.  The purpose of the Consent and  Amendment is for the existing  note
holders to  consent  to the 2008 Note  Agreement  and to  provide  that  certain
financial  covenants in favor of the  existing  note holders will be on the same
terms as those contained in the 2008 Note Agreement.

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 (all in rate of 4.96%
at August 3, 2008) based on the company's  debt/EBITDA  ratio, as defined in the
agreement and is payable in 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 (all in rate of 5.48%
at August 3, 2008) 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,  2008,  and bears  interest at the  one-month
LIBOR plus an  adjustable  margin (all in rate of 4.96% at August 3, 2008) based
on the company's debt/EBITDA ratio, as defined in the agreement. As of August 3,
2008,  there were $1.3  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 $1.0 million includes letters of credit.  This
agreement bears interest at a rate determined by the Chinese  government.  There
were no borrowings outstanding under the agreement as of August 3, 2008.

Canadian Government Loan

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

                                      I-32



Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial ratios. At August 3, 2008, the company was in compliance with
these financial covenants.

As of August 3, 2008,  the  principal  payment  requirements  of long-term  debt
during the next five years are: Year 1 - $7.4 million;  Year 2 - $10.0  million;
Year 3 - $3.5 million;  Year 4 - $195,000;  Year 5 - $195,000;  and thereafter -
$65,000.

Capital Expenditures

Capital   expenditures   for  the  three   months  ended  August  3,  2008  were
approximately $2.3 million, of which $986,000 was paid in cash and approximately
$1.4 million was financed  through a capital lease. The capital spending of $2.3
million consisted of $2.0 million from the mattress fabrics segment and $305,000
from the upholstery fabrics segment.  Depreciation  expense for the three months
ended August 3, 2008 was approximately  $1.3 million,  of which $758,000 related
to the mattress  fabrics  segment and $500,000  related the  upholstery  fabrics
segment.

The company  currently  expects total capital  expenditures to be  approximately
$4.0 million in fiscal 2009, of which $2.6 million will be paid in cash and $1.4
million was financed through a capital lease on a project initiated prior to the
end of fiscal 2008. The capital  spending of $4.1 million  primarily  relates to
the mattress  fabrics  segment.  The company  currently  estimates  depreciation
expense to be $8.1 million for fiscal 2009, of which $4.0 million relates to the
mattress  fabrics  segment and $4.1 million  relates to the  upholstery  fabrics
segment  (which  includes $2.1 million of  accelerated  depreciation  related to
leasehold  improvements on facilities exited in China).  The company expects the
availability  of funds from cash flow from  operations and its revolving  credit
lines to fund its remaining capital needs.

The  company  has  certain  vendor  financed   arrangements   regarding  capital
expenditures  that bear  interest with fixed  interest  rates ranging from 6% to
7.14%. The payment requirements for accounts payable-capital  expenditures (both
vendor-financed  and  non-vendor  financed  during the three years are: Year 1 -
$1.0 million; Year 2 - $725,000; and Year 3 - $550,000.

In  May  2008,  the  company  entered  into  a  capital  lease  to  finance  the
construction of certain equipment  related to its mattress fabrics segment.  The
lease agreement  contains a bargain  purchase option and bears interest at 8.5%.
The lease  agreement  requires  principal  payments  totaling  $1.4  million  to
commence on July 1, 2008, and to be paid in quarterly installments through April
2010.  This  agreement  is secured by  equipment  with a carrying  value of $2.4
million. The principal payments required over the next two years are as follows:
Year 1 - $692,000; and Year 2 - $458,000.

Critical Accounting Policies and Recent Accounting Developments

Significant  accounting  policies  adopted by the  company in fiscal 2009 are as
follows:

Fair Value Measurements:

The company adopted SFAS No. 157, Fair Value Measurements  ("SFAS 157") and SFAS
No. 159, The Fair Value Option for Financial  Assets and  Financial  Liabilities
("SFAS  159"),  on April 28, 2008.  SFAS 157 (1) creates a single  definition of
fair value,  (2)  establishes  a framework  for  measuring  fair value,  and (3)
expands  disclosure  requirements  about items measured at fair value.  SFAS 157
applies to both items  recognized  and  reported at fair value in the  financial
statements  and items  disclosed  at fair  value in the  notes to the  financial
statements.  SFAS 157 does not change existing  accounting  rules governing what
can or what must be  recognized  and  reported  at fair  value in the  company's

                                      I-33



financial  statements,  or disclosed at fair value in the company's notes to the
financial statements.  Additionally,  SFAS 157 does not eliminate practicability
exceptions  that  exist in  accounting  pronouncements  amended by SFAS 157 when
measuring fair value. As a result, the company will not be required to recognize
any new assets or liabilities at fair value.

Prior to SFAS 157,  certain  measurements  of fair value were based on the price
that would be paid to acquire an asset,  or received  to assume a liability  (an
entry price).  SFAS 157 clarifies the definition of fair value as the price that
would be  received  to sell an asset,  or paid to  transfer a  liability,  in an
orderly  transaction  between market  participants at the measurement date (that
is, an exit price). The exit price is based on the amount that the holder of the
asset or liability would receive or need to pay in an actual  transaction (or in
a  hypothetical  transaction  if an actual  transaction  does not  exist) at the
measurement  date.  In some  circumstances,  the entry and exit price may be the
same; however, they are conceptually different.

Fair  value is  generally  determined  based on quoted  market  prices in active
markets for  identical  assets or  liabilities.  If quoted market prices are not
available,  the company uses valuation techniques that place greater reliance on
observable  inputs and less reliance on unobservable  inputs.  In measuring fair
value, the company may make adjustments for risks and uncertainties, if a market
participant would include such an adjustment in its pricing.

SFAS  157  establishes  a  fair  value  hierarchy  that  distinguishes   between
assumptions  based  on  market  data  (observable   inputs)  and  the  company's
assumptions (unobservable inputs). Determining where an asset or liability falls
within that  hierarchy  depends on the lowest level input that is significant to
the fair measurement as a whole. An adjustment to the pricing method used within
either level 1 or level 2 inputs could  generate a fair value  measurement  that
effectively falls in a lower level in the hierarchy.  The hierarchy  consists of
three broad levels as follows:

Level 1 - Quoted  market  prices  in  active  markets  for  identical  assets or
liabilities;

Level 2 -  Inputs  other  than  level 1  inputs  that  are  either  directly  or
indirectly observable, and

Level 3 -  Unobservable  inputs  developed  using the  company's  estimates  and
assumptions, which reflect those that market participants would use.

The following table presents  information about assets and liabilities  measured
at fair value on a recurring basis:



                                        Fair value measurements at August 3, 2008 using:
---------------------------------------------------------------------------------------------------------------
                                                                                       
                                    Quoted prices in
                                     active markets                           Significant
                                     for identical     Significant other      unobservable
                                         assets         observable inputs        inputs
---------------------------------------------------------------------------------------------------------------

(amounts in thousands)                  Level 1             Level 2             Level 3            Total
---------------------------------------------------------------------------------------------------------------

Assets:
None                                Not applicable       Not applicable      Not applicable    Not applicable
Liabilities:
Interest Rate Swap Agreement        Not applicable             66            Not applicable          66


As shown above,  the interest rate swap derivative is valued based on fair value
provided by the  company's  bank and is  classified  within  level 2 of the fair
value hierarchy.  The  determination of where an asset or liability falls in the
hierarchy  requires  significant  judgment.  The company evaluates its hierarchy

                                      I-34



disclosures  each quarter  based on various  factors and it is possible  that an
asset or  liability  may be  classified  differently  from  quarter to  quarter.
However,  the company expects that changes in classifications  between different
levels will be rare.

Most  derivative  contracts are not listed on an exchange and require the use of
valuation models. Consistent with SFAS 157, the company attempts to maximize the
use of observable  market inputs in its models.  When observable  inputs are not
available, the company defaults to unobservable inputs. Derivatives valued based
on models with significant unobservable inputs and that are not actively traded,
or trade  activity is one way, are  classified  within level 3 of the fair value
hierarchy.

Some financial statement  preparers have reported  difficulties in applying SFAS
157 to certain  nonfinancial assets and nonfinancial  liabilities,  particularly
those acquired in business  combinations  and those requiring a determination of
impairment.  To allow the time to  consider  the  effects of the  implementation
issues that have arisen, the FASB issued FSP FAS 157-2 ("FSP 157-2") on February
12, 2008 to provide a one-year  deferral of the  effective  date of SFAS 157 for
nonfinancial  assets  and  nonfinancial  liabilities,   except  those  that  are
recognized  or disclosed in  financial  statements  at fair value on a recurring
basis (that is, at least  annually).  As a result of FSP 157-2,  the company has
not yet adopted SFAS 157 for nonfinancial assets and liabilities that are valued
at fair value on a non-recurring  basis.  FSP 157-2 is effective for the company
in fiscal 2010 and the company is evaluating the impact that the  application of
SFAS 157 to those nonfinancial assets and liabilities will have on its financial
statements.

In February  2007, the FASB issued SFAS 159, The Fair Value Option for Financial
Assets and Financial  Liabilities.  SFAS 159 provides the company with an option
to elect fair value as the initial and subsequent measurement attribute for most
financial  assets and liabilities and certain other items. The fair value option
election is applied on an instrument-by-instrument basis (with some exceptions),
is irrevocable, and is applied to an entire instrument. The election may be made
as of the date of initial  adoption for existing  eligible items.  Subsequent to
initial  adoption,  the  company  may elect  the fair  value  option at  initial
recognition of eligible items, on entering into an eligible firm commitment,  or
when certain specified reconsideration events occur. Unrealized gains and losses
on items for which the fair value  option has been  elected  will be reported in
earnings.

Upon  adoption  of SFAS 159 on April  28,  2008,  the  company  did not elect to
account  for any  assets  and  liabilities  under  the scope of SFAS 159 at fair
value.

Recently Issued Accounting Standards

In  December  2007,  the FASB  issued  SFAS No.  141  (revised  2007)  "Business
Combinations."  SFAS  No.  141  requires  the  acquiring  entity  in a  business
combination  to recognize  all assets  acquired and  liabilities  assumed in the
transaction;  establishes  the  acquisition-date  fair value as the  measurement
objective  for all assets  acquired and  liabilities  assumed;  and requires the
acquirer to disclose all  information  required to evaluate and  understand  the
nature and  financial  effect of the  business  combination.  This  statement is
effective  for  acquisition  dates on or after the beginning of the first annual
reporting  period beginning after December 15, 2008. This statement is effective
for the company in fiscal 2010 and is not expected to have a material  effect on
our  consolidated  financial  statements  to the  extent we do not enter  into a
business acquisition subsequent to adoption.

In March 2008, the FASB issued Statement No. 161,  "Disclosures about Derivative
Instruments  and Hedging  Activities,  An Amendment of FASB  Statement No. 133."
SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities",
does  not  provide  adequate   information  about  how  derivative  and  hedging
activities affect an entity's financial  position,  financial  performance,  and
cash flows.  Accordingly,  SFAS No. 161 requires  enhanced  disclosures about an
entity's derivative and hedging activities and thereby improves  transparency of
financial  reporting.  SFAS No. 161 is effective for fiscal and interim  periods

                                      I-35



beginning  after  November  15, 2008 and is  effective  for the company in third
quarter of fiscal 2009.  The adoption of the  provisions  of SFAS No. 161 is not
expected to have a material effect on the company's financial position.

In  April  2008,   the  FASB  issued  FASB  Staff   Position  (FSP)  No.  142-3,
"Determination  of the  Useful  Life of  Intangible  Assets"  (FSP  142-3).  The
guidance is intended  to improve  the  consistency  between the useful life of a
recognized  intangible asset under SFAS No. 142,  "Goodwill and Other Intangible
Assets", and the period of expected cash flows used to measure the fair value of
the asset under SFAS No.  141(R),  "Business  Combinations",  and other guidance
under  U.S.  generally  accepted  accounting  principles  (GAAP).  FSP  142-3 is
effective  for  financial  statements  issued for fiscal years  beginning  after
December 15, 2008 and interim  periods  within those  years.  This  statement is
effective  for the company in fiscal 2010 and is not expected to have a material
effect on our  consolidated  financial  statements to the extent we do not enter
into a business acquisition subsequent to adoption.

In May 2008, the FASB issued SFAS No. 162,"The  Hierarchy of Generally  Accepted
Accounting Principles (SFAS 162)." SFAS 162 identifies the sources of accounting
principles  and the framework  for  selecting  the  principles to be used in the
preparation  of  financial  statements  of  nongovernmental  entities  that  are
presented in conformity GAAP in the United States (the GAAP hierarchy). SFAS 162
is  effective  60 days  following  the  SEC's  approval  of the  Public  Company
Accounting  Oversight Board amendments to AU section 411,"The Meaning of Present
Fairly  in  Conformity  with  Generally  Accepted  Accounting  Principles."  The
adoption of SFAS 162 is not expected to have a material  impact on the company's
results of operations, financial condition, and equity.

Contractual Obligations

Unsecured Term Notes- Bodet & Horst Acquisition

In  connection  with the Bodet & Horst  Asset  Purchase  Agreement,  the company
entered  into the 2008 Note  Agreement  dated  August  11,  2008.  The 2008 Note
Agreement  provides  for the issuance of $11.0  million of unsecured  term notes
with a  fixed  interest  rate of  8.01%  and a term of  seven  years.  Principal
payments  of $2.2  million per year are due on the notes  beginning  three years
from the date of the 2008  Note  Agreement.  The 2008  Note  Agreement  contains
customary financial and other covenants as defined in the 2008 Note Agreement.

Capital Lease Obligation

In  May  2008,  the  company  entered  into  a  capital  lease  to  finance  the
construction of certain equipment  related to its mattress fabrics segment.  The
lease agreement  contains a bargain  purchase option and bears interest at 8.5%.
The lease  agreement  requires  principal  payments  totaling  $1.4  million  to
commence on July 1, 2008, and to be paid in quarterly installments through April
2010.  This  agreement  is secured by  equipment  with a carrying  value of $2.4
million. The principal payments required over the next two years are as follows:
Year 1 - $692,000; and Year 2 - $458,000.

Inflation

The cost of  certain  of the  company's  raw  materials,  principally  yarn from
petroleum derivatives, and utility/energy costs, have continued to impact on our
financial  results in fiscal 2009 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.

                                      I-36


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 August 3,
2008, there were $6.3 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 issued in connection with the
Bodet & Horst  acquisition  have a fixed  interest  rate of 8.01%,  the existing
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  bears  interest  at a  rate
determined by the Chinese government. There were no borrowings outstanding under
this  agreement  at August 3,  2008.  At August 3,  2008,  $17.0  million of the
company's total  borrowings of $21.4 million are at a fixed rate or non-interest
bearing.  Thus,  the  company  would not  expect any  foreseeable  change in the
interest rates to have a material effect on the company's financial results.

The  company  is  exposed  to market  risk from  changes in the value of foreign
currencies  for their  subsidiaries  domiciled in China and Canada.  The company
generally  does  not use  financial  derivative  instruments  to  hedge  foreign
currency exchange rate risks associated with its foreign subsidiaries. At August
3, 2008, the company did not have any foreign  currency  contracts  outstanding.
The  company's  foreign  subsidiaries  use the  United  States  dollar  as their
functional  currency.  A substantial  portion of the company's imports purchased
outside  the United  States are  denominated  in U.S.  dollars.  A 10% change in
either exchange rate at August 3, 2008,  would not have a significant  impact on
the company's results of operations or financial position.

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

The company has conducted an evaluation of the  effectiveness  of its disclosure
controls and  procedures as of August 3, 2008,  the end of the period covered by
this report.  This  evaluation was conducted  under the supervision and with the
participation  of management,  including our Chief  Executive  Officer and Chief
Financial  Officer.  Based upon that  evaluation,  we have  concluded that these
disclosure  controls and procedures were effective,  to ensure that  information
required to be  disclosed  in the reports  filed by us and  submitted  under the
Securities  Exchange Act of 1934, as amended (the  "Exchange  Act") is recorded,
processed,  summarized, and reported as and when required. Further, we concluded
that our disclosure  controls and  procedures  have been designed to ensure that
information  required to be disclosed in reports  filed by us under the Exchange
Act is accumulated and communicated to management, including our Chief Executive
Officer  and Chief  Financial  Officer,  in a manner to allow  timely  decisions
regarding the required disclosures.

There has been no change in our internal  control over financial  reporting that
occurred  during the quarter ended August 3, 2008 that has materially  affected,
or is  reasonably  likely  to  materially  affect,  our  internal  control  over
financial reporting.

                                      I-37



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

Item 1. Legal Proceedings

There has not been any material  changes  with regards to our legal  proceedings
during  the three  months  ended  August 3,  2008.  Our  legal  proceedings  are
disclosed in the company's  annual report on Form 10-K filed with the Securities
and  Exchange  Commission  on July 9, 2008 for the fiscal  year ended  April 27,
2008.

Item 1A.  Risk Factors

In addition to the information  set forth below in the quarterly  report on Form
10-Q, you should carefully  consider the factors discussed the factors discussed
in Part 1, Item 1A "Risk  Factors" in our annual  report on Form 10-K filed with
Securities  and  Exchange  Commission  on July 9, 2008 for the fiscal year ended
April 27, 2008.

Difficulties In Integrating Our Recent  Acquisition  Could Negatively Affect The
Profits of our Mattress Fabrics Segment

Pursuant  to an asset  purchase  agreement  among the  company and Bodet & Horst
dated August 11, 2008,  the company  purchased  certain  assets of their knitted
mattress fabric  operation (see additional  disclosures on pages I-26 and I-27).
We expect the asset  acquisition to increase the profits of our mattress  fabric
segment, but our success will depend upon our ability to successfully  integrate
this product line into our business.  These  integration  activities  will place
substantial  demands  on our  management,  operational  resources,  and  service
capabilities.  If we experience customer dissatisfaction or operational problems
as a result of  integrating  the  additional  business  acquired,  our  mattress
fabrics business could be negatively affected.

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  November
               12,  2007,  were filed as Exhibit 3.1 to the  company's  Form 8-K
               dated November 12, 2007, and incorporated herein by reference.

      10.1     Form of stock option  agreement for options  granted to executive
               officers on June 17, 2008  pursuant to the 2007 Equity  Incentive
               Plan.

      10.2     Written  summary  of  Culp  Home  Fashions  Division   Management
               Incentive Plan.

      10.3    Written summary of Culp Inc. Corporate Management Incentive Plan.

                                      II-1



      10.4     Asset Purchase  Agreement among Culp Inc.,  Bodet & Horst USA, LP
               and Bodet & Horst GMBH & Co. KG, dated August 11, 2008,  filed as
               Exhibit 10.1 to the company's Form 8-K dated August 11, 2008, and
               incorporated herein by reference.

      10.5     Note  Purchase  Agreement  among  Culp,  Inc.,  Mutual  of  Omaha
               Insurance  Company and United of Omaha  Insurance  Company  dated
               August 11, 2008,  filed as Exhibit 10.2 to the company's Form 8-K
               dated August 11, 2008, and incorporated herein by reference.

      10.6     Consent and Fifth  Amendment  to Note  Purchase  Agreement  dated
               August 11, 2008, by and among Culp, Inc., Life Insurance  Company
               of North America,  Connecticut  General Life  Insurance  Company,
               Beachside & Co.,  MONY Life  Insurance  Company,  United of Omaha
               Life Insurance  Company,  Mutual of Omaha Life Insurance Company,
               and Prudential Retirement Insurance and Annuity Company, filed as
               Exhibit 10.3 to the company's Form 8-K dated August 11, 2008, and
               incorporated herein by reference.

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

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

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

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


                                      II-2




SIGNATURES

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


CULP, INC.
(Registrant)


Date: September 10, 2008   By: /s/ Kenneth R. Bowling
                               -------------------------------------------------
                               Kenneth R. Bowling
                               Vice  President and 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-3




                                  EXHIBIT INDEX


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

10.1              Form  of  stock  option   agreement  for  options  granted  to
                  executive  officers  on June  17,  2008  pursuant  to the 2007
                  Equity Incentive Plan.

10.2              Written  summary  of Culp Home  Fashions  Division  Management
                  Incentive Plan.

10.3              Written summary of Culp Inc.  Corporate  Management  Incentive
                  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.