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

                                  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 November 2, 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
       incorporation or other organization)            Identification No.)

               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 November 2, 2008: 12,652,527
                           Par Value: $0.05 per share




                               INDEX TO FORM 10-Q
                      For the period ended November 2, 2008

                                                                           Page
                                                                          ------

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

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

         Consolidated Statements of Operations -- Three and Six Months
          Ended November 2, 2008 and October 28, 2007                       I-1

         Consolidated Balance Sheets -- November 2, 2008, October 28,
          2007 and April 27, 2008                                           I-2

         Consolidated Statements of Cash Flows -- Six Months Ended
          November 2, 2008 and October 28, 2007                             I-3

         Consolidated Statements of Shareholders' Equity                    I-4

         Notes to Consolidated Financial Statements                         I-5

         Cautionary Statement Concerning Forward-Looking Information       I-28

Item 2.  Management's Discussion and Analysis of Financial Condition
--------------------------------------------------------------------
          and Results of Operations                                        I-29
          -------------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk        I-47
-------------------------------------------------------------------

Item 4.  Controls and Procedures                                           I-47
--------------------------------

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

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

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

Item 4.  Submission of Matters To A Vote of Security Holders               II-1
------------------------------------------------------------

Item 5.  Other Information                                                 II-2
--------------------------

Item 6.  Exhibits                                                          II-2
-----------------

Signatures                                                                 II-4




Item 1.  Financial Statements


                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
 FOR THE THREE MONTHS AND SIX MONTHS ENDED NOVEMBER 2, 2008 AND OCTOBER 28, 2007
                                   (UNAUDITED)
                (Amounts in Thousands, Except for Per Share Data)



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

                                                         Amounts                                 Percent of Sales
                                                --------------------------                  ---------------------------
                                                November 2,   October 28,     % Over        November 2,    October 28,
                                                   2008          2007         (Under)          2008           2007
                                                ------------  ------------  ------------    ------------  -------------
                                                                                                
Net sales                                       $    52,263        64,336       (18.8)%          100.0 %       100.0 %
Cost of sales                                        49,115        55,914       (12.2)%           94.0 %        86.9 %
                                                ------------  ------------  ------------    ------------  -------------
        Gross profit                                  3,148         8,422       (62.6)%            6.0 %        13.1 %

Selling, general and
  administrative expenses                             4,439         5,838       (24.0)%            8.5 %         9.1 %
Restructuring expense (credit)                        8,634           (84)       N.M.             16.5 %        (0.1)%
                                                ------------  ------------  ------------    ------------  -------------
        (Loss) income from operations                (9,925)        2,668        N.M.            (19.0)%         4.1 %

Interest expense                                        663           809       (18.0)%            1.3 %         1.3 %
Interest income                                         (21)          (63)      (66.7)%           (0.0)%        (0.1)%
Other (income) expense                                 (250)          463        N.M.             (0.5)%         0.7 %
                                                ------------  ------------  ------------    ------------  -------------
        (Loss) income before income taxes           (10,317)        1,459        N.M.            (19.7)%         2.3 %

Income taxes *                                       30,551           (95)       N.M.             N.M.          (6.5)%
                                                ------------  ------------  ------------    ------------  -------------
        Net (loss) income                       $   (40,868)        1,554        N.M.             N.M.           2.4 %
                                                ============  ============  ============    ------------  -------------

Net (loss) income per share, basic              $     (3.23)         0.12        N.M.
Net (loss) income per share, diluted            $     (3.23)         0.12        N.M.
Average shares outstanding, basic                    12,650        12,635         0.1 %
Average shares outstanding, diluted                  12,650        12,809        (1.2)%


                                                                          SIX MONTHS ENDED
                                                ---------------------------------------------------------------------

                                                         Amounts                                 Percent of Sales
                                                --------------------------                  ---------------------------
                                                November 2,   October 28,     % Over        November 2,   October 28,
                                                   2008          2007         (Under)          2008          2007
                                                ------------  ------------  ------------    ------------  -------------

Net sales                                       $   111,585       129,566       (13.9)%          100.0 %       100.0 %
Cost of sales                                       101,035       112,088        (9.9)%           90.5 %        86.5 %
                                                ------------  ------------  ------------    ------------  -------------
        Gross profit                                 10,550        17,478       (39.6)%            9.5 %        13.5 %

Selling, general and
  administrative expenses                             9,823        12,159       (19.2)%            8.8 %         9.4 %
Restructuring expense                                 9,036           348        N.M.              8.1 %         0.3 %
                                                ------------  ------------  ------------    ------------  -------------
        (Loss) income from operations                (8,309)        4,971        N.M.             (7.4)%         3.8 %

Interest expense                                      1,095         1,627       (32.7)%            1.0 %         1.3 %
Interest income                                         (55)         (121)      (54.5)%           (0.0)%        (0.1)%
Other (income) expense                                 (236)          695        N.M.             (0.2)%         0.5 %
                                                ------------  ------------  ------------    ------------  -------------
        (Loss) income before income taxes            (9,113)        2,770        N.M.             (8.2)%         2.1 %

Income taxes *                                       30,975           365        N.M.             N.M.          13.2 %
                                                ------------  ------------  ------------    ------------  -------------
        Net (loss) income                       $   (40,088)        2,405        N.M.             N.M.           1.9 %
                                                ============  ============  ============    ------------  -------------


Net (loss) income per share, basic              $     (3.17)         0.19        N.M.
Net (loss) income per share, diluted            $     (3.17)         0.19        N.M.
Average shares outstanding, basic                    12,649        12,609         0.3 %
Average shares outstanding, diluted                  12,649        12,776        (1.0)%



*Percent of sales column for income taxes is  calculated as a % of (loss) income
before income taxes.

See accompanying notes to consolidated financial statements.

                                      I-1


                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
              NOVEMBER 2, 2008, OCTOBER 28, 2007 AND APRIL 27, 2008
                                    UNAUDITED
                             (Amounts in Thousands)



                                                       Amounts                    Increase
                                                -----------------------          (Decrease)
                                                November 2,  October 28,  ------------------------  * April 27,
                                                   2008         2007       Dollars       Percent       2008
                                                ----------   ----------   -----------  -----------  ---------
                                                                                        
Current assets:
    Cash and cash equivalents                   $  8,522       16,830       (8,308)       (49.4)%      4,914
    Accounts receivable                           18,801       22,885       (4,084)       (17.8)%     27,073
    Inventories                                   36,307       41,518       (5,211)       (12.6)%     35,394
    Deferred income taxes                             --        5,376       (5,376)      (100.0)%      4,380
    Assets held for sale                           4,827          341        4,486      1,315.5 %      5,610
    Income taxes receivable                           --          491         (491)       100.0 %        438
    Other current assets                           1,100        1,271         (171)       (13.5)%      1,328
                                                ----------   ----------   -----------  -----------  ---------
              Total current assets                69,557       88,712      (19,155)       (21.6)%     79,137

Property, plant and equipment, net                26,802       37,887      (11,085)       (29.3)%     32,939
Goodwill                                          11,593        4,114        7,479        181.8 %      4,114
Deferred income taxes                                 --       25,762      (25,762)      (100.0)%     29,430
Other assets                                       2,975        2,439          536         22.0 %      2,409
                                                ----------   ----------   -----------  -----------  ---------

              Total assets                      $110,927      158,914      (47,987)       (30.2)%    148,029
                                                ==========   ==========   ===========  ===========  =========


Current liabilities:
    Current maturities of long-term debt        $  7,383       12,834       (5,451)       (42.5)%      7,375
    Current portion of obligation under
      a capital lease                                692           --          692        100.0 %         --
    Lines of credit                                   --        4,016       (4,016)      (100.0)%         --
    Accounts payable-trade                        19,192       20,341       (1,149)        (5.6)%     21,103
    Accounts payable - capital expenditures        1,020          783          237         30.3 %      1,547
    Accrued expenses                               5,259        9,040       (3,781)       (41.8)%      8,300
    Accrued restructuring costs                    1,790        2,356         (566)       (24.0)%      1,432
    Income taxes payable - current                 1,074           --        1,074        100.0 %        150
                                                ----------   ----------   -----------  -----------  ---------
              Total current liabilities           36,410       49,370      (12,960)       (26.3)%     39,907

Accounts payable - capital expenditures            1,000           --        1,000        100.0 %      1,449
Income taxes payable - long-term                     742        4,299       (3,557)       (82.7)%      4,802
Deferred income taxes                              1,185           --        1,185        100.0 %      1,464
Obligation under capital lease                       280           --          280        100.0 %         --
Long-term debt, less current maturities           24,803       22,120        2,683         12.1 %     14,048
                                                ----------   ----------   -----------  -----------  ---------

              Total liabilities                   64,420       75,789      (11,369)       (15.0)%     61,670

Shareholders' equity                              46,507       83,125      (36,618)       (44.1)%     86,359
                                                ----------   ----------   -----------  -----------  ---------

              Total liabilities and
              shareholders' equity              $110,927      158,914      (47,987)       (30.2)%    148,029
                                                ==========   ==========   ===========  ===========  =========

Shares outstanding                                12,653       12,635           18          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 SIX MONTHS ENDED NOVEMBER 2, 2008 AND OCTOBER 28, 2007
                                   (UNAUDITED)
                             (Amounts in Thousands)



                                                                                                  SIX MONTHS ENDED
                                                                                              ------------------------

                                                                                                      Amounts
                                                                                              ------------------------
                                                                                              November 2,   October 28,
                                                                                                 2008          2007
                                                                                              -----------   ----------
                                                                                                          
Cash flows from operating activities:
     Net (loss) income                                                                         $(40,088)        2,405
     Adjustments to reconcile net (loss) income to net cash
         provided by operating activities:
             Depreciation                                                                         4,723         2,892
             Amortization of other assets                                                           208           186
             Stock-based compensation                                                               219           366
             Excess tax benefit related to stock options exercised                                   --           (21)
             Deferred income taxes                                                               33,534           266
             Restructuring expenses, net of gain on sale of related assets                        7,812            73
             Changes in assets and liabilities, net of effects of acquisition of business:
                 Accounts receivable                                                              8,272         6,625
                 Inventories                                                                        526          (888)
                 Other current assets                                                               211           553
                 Other assets                                                                        88           (31)
                 Accounts payable                                                                (3,203)       (1,687)
                 Accrued expenses                                                                (3,048)          370
                 Accrued restructuring                                                              358        (1,002)
                 Income taxes                                                                    (2,698)         (250)
                                                                                              -----------   ----------
                     Net cash provided by operating activities                                    6,914         9,857
                                                                                              -----------   ----------

Cash flows from investing activities:
     Capital expenditures                                                                        (1,333)       (3,385)
     Net cash paid for acquisition of business                                                  (11,365)           --
     Proceeds from the sale of buildings and equipment                                               --         2,045
                                                                                              -----------   ----------
                     Net cash used in investing activities                                      (12,698)       (1,340)
                                                                                              -----------   ----------

Cash flows from financing activities:
     Proceeds from lines of credit                                                                   --         1,423
     Proceeds from the issuance of long-term debt                                                11,000            --
     Payments on vendor-financed capital expenditures                                              (874)         (499)
     Payments on capital lease obligation                                                          (412)           --
     Payments on long-term debt                                                                    (237)       (3,206)
     Debt issuance costs                                                                           (106)           --
     Proceeds from common stock issued                                                               21           405
     Excess tax benefit related to stock options exercised                                           --            21
                                                                                              -----------   ----------
                     Net cash provided by (used in) financing activities                          9,392        (1,856)
                                                                                              -----------   ----------

Increase in cash and cash equivalents                                                             3,608         6,661

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

Cash and cash equivalents at end of period                                                     $  8,522        16,830
                                                                                              ===========   ==========



See accompanying notes to consolidated financial statements.

                                      I-3


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



                                                                             Capital                    Accumulated
                                                     Common Stock          Contributed    Retained         Other           Total
                                              -------------------------     in Excess     Earnings     Comprehensive  Shareholders'
                                                Shares         Amount     of Par Value   (Deficit)         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 loss                                          --             --            --       (40,088)            --         (40,088)
    Stock-based compensation                          --             --           219            --             --             219
    Loss on cash flow hedge, net of taxes             --             --            --            --             (4)             (4)
    Common stock issued in connection
       with stock option plans                     4,500              1            20                                           21
                                              ----------     ----------    ----------    ----------     -----------     ----------
Balance,  November 2, 2008                    12,652,527     $      633    $   47,527    $   (1,601)    $      (52)     $   46,507
                                              ==========     ==========    ==========    ==========     ===========     ==========



See accompanying notes to consolidated financial statements.

                                      I-4


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


1. Basis of Presentation

The accompanying  unaudited  consolidated financial statements of Culp, Inc. and
subsidiaries (the "company") include all adjustments,  which are, in the opinion
of management,  necessary for fair presentation of the results of operations and
financial  position.  All of these  adjustments are of a normal recurring nature
except  as  disclosed  in notes 3, 15, 16 and 20 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 six months ended  November 2, 2008 and October 28, 2007  represent
27 and 26 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") for
financial  assets and  liabilities  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 November 2, 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             82            Not applicable          82


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 involved 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 purchase price for the assets was cash in the amount of
$11.4  million,  which included an adjustment of $477,000 for changes in working
capital  as defined  in the Asset  Purchase  Agreement,  and the  assumption  of
certain liabilities.  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 to be paid in quarterly  installments (of which $50,000 and $25,000 will be
allocated to the non-compete covenant and consulting fees, respectively) 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  was 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 would be on the same terms as those  contained in the 2008
Note Agreement.

In connection with the asset purchase  agreement,  the company assumed the lease
of the building where the operation is located. This lease is with a partnership
owned by certain  shareholders  and officers of the company and their  immediate
families.  The lease provides for monthly  payments of $12,704,  expires on June
30, 2010,  and contains a renewal  option for an additional  three years.  As of
November 2, 2008,  the minimum  lease payment  requirements  over the next three
fiscal years are: FY 2009 - $114,000; FY 2010 - $152,000; and FY 2011 - $25,000.

The following table presents the allocation of the acquisition  cost,  including
professional  fees and other related  acquisition  costs, to the assets acquired
and  liabilities  assumed  based on their fair  values.  The  allocation  of the
purchase  price is based on a  preliminary  valuation  and could change when the
final valuation is obtained.  Differences between the preliminary  valuation and
the  final  valuation  are  not  expected  to be  significant.  The  preliminary
acquisition cost allocation is as follows:

                                      I-7


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


--------------------------------------------------------------------------------
(dollars in thousands)                              Fair Value
--------------------------------------------------------------------------------
Inventories                                         $    1,439
Other current assets                                        17
Property, plant, and equipment                           3,000
Non-compete agreement (Note 7)                             756
Goodwill                                                 7,479
Accounts payable                                        (1,291)
--------------------------------------------------------------------------------
                                                    $   11,400
--------------------------------------------------------------------------------

Of the total  consideration paid of $11,400,  $11,365 and $35 was paid in fiscal
2009 and 2008, respectively.

The  company  recorded  the  non-compete  agreement  at its fair value  based on
various valuation techniques.  This non-compete agreement will be amortized on a
straight-line  basis over the six year life of the agreement.  Property,  plant,
and equipment  will be depreciated  on a  straight-line  basis over useful lives
ranging  from five to  fifteen  years.  Goodwill  is  deductible  for income tax
purposes over the statutory period of fifteen years.

The following  unaudited pro forma  consolidated  results of operations  for the
three month and six month periods  ending  November 2, 2008 and October 28, 2007
have been prepared as if the  acquisition of Bodet & Horst had occurred at April
30, 2007.


--------------------------------------------------------------------------------
                                                     Three months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Net Sales                                     $    52,263         $    64,336

(Loss) income from operations                      (9,925)              3,571

Net (loss) income                                 (40,868)              2,026

Net (loss) income per share, basic                  (3.23)               0.16

Net (loss) income per share, diluted                (3.23)               0.16
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Net Sales                                     $   111,585         $   129,566

(Loss) income from operations                      (7,365)              7,386

Net (loss) income                                 (39,852)              4,491

Net (loss) income per share, basic                  (3.15)               0.36

Net (loss) income per share, diluted                (3.15)               0.35
--------------------------------------------------------------------------------

                                      I-8


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


The unaudited pro forma information is presented for informational purposes only
and is not  necessarily  indicative of the results of  operations  that actually
would have been achieved had the acquisition  been  consummated as of that time,
nor is it intended to be a projection of future results.

4. Stock-Based Compensation

On June 17, 2008, the company  granted in total to 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 was 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  six-month  period  ended
November 2, 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
--------------------------------------------------------------------------------


On October 1, 2008,  the company  granted in total to their  board of  directors
6,000 options to purchase shares of common stock at the fair market value on the
date of grant.  These  options vest  immediately  and expire ten years after the
date of grant.  The fair value of these option  awards was estimated on the date
of grant using the Black-Scholes  option-pricing  model. The fair value of stock
options granted to the company's board of directors  during the six-month period
ended November 2, 2008, was $4.14 per share using the following assumptions:

                                                       Grant on October 1, 2008
--------------------------------------------------------------------------------
Risk-free interest rate                                                    3.77%
Dividend yield                                                             0.00%
Expected volatility                                                       64.12%
Expected term (in years)                                                     10
--------------------------------------------------------------------------------

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 based on the contractual  term of the stock option award and expected
participant exercise trends.

                                      I-9


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


The company  recorded  $121,000 and $219,000 of  compensation  expense for stock
options within selling,  general, and administrative expense for the three-month
and six-month  periods ended November 2, 2008. The company recorded $226,000 and
$366,000 of compensation expense for stock options within selling,  general, and
administrative  expense for the three-month and six-month  periods ended October
28, 2007.  The  remaining  unrecognized  compensation  costs related to unvested
awards at November 2, 2008 was $798,589 which is expected to be recognized  over
a weighted  average  period of 2.9  years.  During the  six-month  period  ended
November 2, 2008,  4,500 stock options were exercised with an intrinsic value of
$8,932.

5. Accounts Receivable

A summary of accounts receivable follows:

--------------------------------------------------------------------------------
(dollars in thousands)                      November 2, 2008      April 27, 2008
--------------------------------------------------------------------------------
Customers                                     $    20,662         $    28,830
Allowance for doubtful accounts                    (1,409)             (1,350)
Reserve for returns and allowances and
 discounts                                           (452)               (407)
--------------------------------------------------------------------------------
                                              $    18,801         $    27,073
--------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Beginning balance                             $    (1,350)        $    (1,332)
(Provision) recovery of bad debt expense             (276)                 15
Write-offs, net of recoveries                         217                 169
--------------------------------------------------------------------------------
Ending balance                                $    (1,409)        $    (1,148)
--------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Beginning balance                             $      (407)        $      (570)
Provision for returns and allowances
  and discounts                                    (1,001)             (1,437)
Discounts taken                                       956               1,435
--------------------------------------------------------------------------------
Ending balance                                $      (452)        $      (572)
--------------------------------------------------------------------------------

                                      I-10


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


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)                      November 2, 2008      April 27, 2008
--------------------------------------------------------------------------------
Raw materials                                 $     9,147         $     9,939
Work-in-process                                     1,733               1,682
Finished goods                                     25,427              23,773
--------------------------------------------------------------------------------
                                              $    36,307         $    35,394
--------------------------------------------------------------------------------

7. Other Assets

A summary of other assets follows:

--------------------------------------------------------------------------------
(dollars in thousands)                      November 2, 2008      April 27, 2008
--------------------------------------------------------------------------------
Cash surrender value - life insurance         $     1,269         $     1,269
Non-compete agreements, net                         1,370                 789
Other                                                 336                 351
--------------------------------------------------------------------------------
                                              $     2,975         $     2,409
--------------------------------------------------------------------------------

The company  recorded  non-compete  agreements in connection  with the company's
asset purchase  agreements with  International  Textile Group,  Inc. ("ITG") and
Bodet  and Horst at their  fair  values  based on  valuation  techniques.  These
non-compete  agreements pertain to the company's  mattress fabrics segment.  The
non-compete  agreement associated with ITG is amortized on a straight line basis
over the four year life of the agreement.  The non-compete  agreement associated
with Bodet and Horst is  amortized  on a  straight-line  basis over the six year
life of the agreement and requires  quarterly  payments of $12,500 over the life
of the  agreement  (Note  3).  As of  November  2,  2008,  the  total  remaining
non-compete payments were $287,500.

At  November  2, 2008 and April 27,  2008,  the gross  carrying  amount of these
non-compete  agreements  were $1.9 million and $1.1  million,  respectively.  At
November  2,  2008 and  April  27,  2008,  accumulated  amortization  for  these
non-compete  agreements were $546,000 and $359,000,  respectively.  Amortization
expense for these  non-compete  agreements  for the  three-month  and  six-month
periods  ended  November  2, 2008,  was  $116,000  and  $187,000,  respectively.
Amortization  expense for the ITG non-compete  agreement for the three-month and
six-month   periods   ended   October  28,  2007,   was  $72,000  and  $144,000,
respectively.  No  amortization  expense  was  recorded  for the Bodet and Horst
non-compete  agreement for the three-month  and six-month  periods ended October
28, 2007 as the asset  purchase  agreement  was effective  August 11, 2008.  The
remaining amortization expense (which includes the total remaining Bodet & Horst
non-compete  payments of $287,500) for the next five fiscal years  follows:  FY
2009 - $259,000;  FY 2010 - $458,000; FY 2011 - $383,000; FY 2012 - $171,000; FY
2013 - $171,000; and thereafter $216,000.

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 November 2, 2008 and April 27, 2008, the company had total amounts due
regarding  capital   expenditures   totaling  $2.0  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 -
$275,000.

                                      I-11


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


9. Goodwill

A summary of the change in the carrying amount of goodwill follows:

--------------------------------------------------------------------------------
                                                       Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Beginning balance                             $     4,114         $     4,114
Bodet & Horst acquisition                           7,479                   -
--------------------------------------------------------------------------------
Ending balance                                $    11,593         $     4,114
--------------------------------------------------------------------------------

The goodwill balance relates to the mattress fabrics segment.

10. Accrued Expenses

A summary of accrued expenses follows:

--------------------------------------------------------------------------------
(dollars in thousands)                      November 2, 2008      April 27, 2008
--------------------------------------------------------------------------------
Compensation, commissions and related
 benefits                                     $     3,088         $     5,690
Interest                                              368                 186
Accrued rebates                                       227                 241
Other                                               1,576               2,183
--------------------------------------------------------------------------------
                                              $     5,259         $     8,300
--------------------------------------------------------------------------------

11. Long-Term Debt and Lines of Credit

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

--------------------------------------------------------------------------------
(dollars in thousands)                      November 2, 2008      April 27, 2008
--------------------------------------------------------------------------------
Unsecured term notes - existing               $    14,307         $    14,307
Unsecured term notes - Bodet & Horst               11,000                   -
Real estate loan - I                                3,719               3,828
Real estate loan - II                               2,500               2,500
Canadian government loan                              660                 788
--------------------------------------------------------------------------------
                                                   32,186              21,423
Current maturities of long-term debt               (7,383)             (7,375)
--------------------------------------------------------------------------------
   Long-term debt, less current maturities
    of long-term debt                         $    24,803         $    14,048
--------------------------------------------------------------------------------
Lines of credit                               $         -         $         -
--------------------------------------------------------------------------------
Total borrowings                              $    32,186         $    21,423
--------------------------------------------------------------------------------

                                      I-12


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


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.

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 1.3 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 was 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 would 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, North Carolina.  This term
loan bears  interest at the one-month  LIBOR plus an  adjustable  margin (all in
rate of 5.71% at November 2, 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, North Carolina
and bears interest at the one-month LIBOR plus an adjustable margin (all in rate
of 6.21% at November  2, 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 bears interest at the one-month  LIBOR plus an adjustable  margin (all
in rate of  5.71% at  November  2,  2008) as  defined  in the  agreement.  As of
November 2, 2008,  there were $1.6 million in outstanding  letters of credit (of
which  $700,000  and  $925,000  related  to  inventory   purchases  and  workers
compensation,  respectively)  and  no  borrowings  were  outstanding  under  the
agreement.  The  outstanding  letters  of credit of  $700,000  that  related  to
inventory purchases expired on November 29, 2008.

                                      I-13


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


On November 3, 2008,  the company  entered into a  thirteenth  amendment to this
revolving  credit  agreement.  This amendment  extended the  expiration  date to
December 31, 2009, amended its financial  covenants as defined in the agreement,
and  provided  for a cross  default  based on an  "Event of  Default"  under the
company's unsecured term note agreements (existing and Bodet & Horst).

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 November 2, 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 November 2, 2008,  the company was in compliance
with these financial covenants.

As of November 2, 2008,  the principal  payment  requirements  of long-term debt
during the next five years are: Year 1 - $7.4 million;  Year 2 - $13.3  million;
Year  3 -  $2.4  million;  Year 4 - $2.4  million;  Year 5 - $2.4  million;  and
thereafter - $4.3 million.

12. Capital Lease Obligation

In May 2008,  the company  entered into a capital  lease to finance a portion of
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
which  commenced on July 1, 2008,  and are being 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 - $280,000.

The company has recorded $1.4 million in equipment  under capital  leases.  This
balance is reflected  in  property,  plant,  and  equipment in the  accompanying
consolidated balance sheet as of November 2, 2008.  Depreciation expense for the
three-month and six-month  periods ending November 2, 2008 on the carrying value
of $2.4 million  associated with this capital lease obligation was $35,000.  The
equipment  under this capital  lease  obligation  was placed into service in the
company's second quarter of fiscal 2009.

                                      I-14


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


13. 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 accrued expenses 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
$82,000 and $75,000 at November 2, 2008 and April 27, 2008, respectively.

14. Cash Flow Information

Payments for interest and income taxes follows:

--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Interest                                      $       955         $     1,631
Net income tax (refund) payments                      (53)                830
--------------------------------------------------------------------------------

The company financed $1.4 million of its capital  expenditures through a capital
lease for the six months  ended  November 2, 2008 (see note 12). The company did
not finance any of its capital expenditures for the six months ended October 28,
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 six months ended  November 2, 2008. No interest  costs were
capitalized for the six months ended October 28, 2007.

15. 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    November 2,
(dollars in thousands)                 April 27, 2008  Adjustments    Premiums     Adjustments    Payments        2008
--------------------------------------------------------------------------------------------------------------------------
                                                                                             
September 2008 Upholstery fabrics (1)    $        -    $       35    $      (3)    $      437    $     (147)   $      322
December 2006 Upholstery fabrics (2)            990           763         (519)            10          (153)        1,091
Other Upholstery fabrics (3)                    442           (22)          (7)             -           (36)          377
--------------------------------------------------------------------------------------------------------------------------
Totals                                   $    1,432    $      776    $    (529)    $      447    $     (336)   $    1,790
--------------------------------------------------------------------------------------------------------------------------


     (1)  On September 3, 2008, the board of directors  approved  changes to the
          upholstery fabric operations, including consolidation of facilities in
          China and reduction of excess  manufacturing  capacity.  These actions
          were in response to the extremely  challenging industry conditions for
          upholstery fabrics.  The plant  consolidations have been substantially
          completed  as of the end of the  second  quarter of fiscal  2009.  The
          restructuring   accrual  at  November  2,  2008,  represents  employee
          termination benefits and lease termination and other exit costs of $32
          and $290, respectively.

                                      I-15


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


     (2)  The  restructuring  accrual at  November 2, 2008  represents  employee
          termination  benefits and lease termination and exit costs of $922 and
          $169,  respectively.  The  restructuring  accrual  at April  27,  2008
          represents  employee  termination  benefits and lease  termination and
          other exit costs of $679 and $311, respectively.
     (3)  The restructuring  accrual at November 2, 2008,  represents other exit
          costs of $377. The restructuring accrual at April 27, 2008, represents
          employee  termination  benefits and lease  termination  and other exit
          costs $29 and $413, respectively.

The following  summarizes  restructuring  and related  charges  incurred for the
six-month period ending November 2, 2008 (dollars in thousands):



-------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Sales
                           Operating      Lease                                                        Proceeds from
                            Costs on   Termination  Write-Downs                             Employee     Equipment
                             Closed     and Other   of Buildings   Inventory  Accelerated  Termination    With No
(dollars in thousands)     Facilities  Exit Costs  and Equipment   Markdowns  Depreciation  Benefits   Carrying Value   Total
-------------------------------------------------------------------------------------------------------------------------------
                                                                                             
September 2008 Upholstery
 fabrics (1) (4)           $       3   $     437    $   6,562     $     319   $   2,090    $      35    $       -    $   9,446
December 2006 Upholstery
 fabrics (5)                      28          10        1,250           790           -          763            -        2,841
Other  Upholstery
 fabrics (6)                       -           -            -             -           -          (22)           -          (22)
-------------------------------------------------------------------------------------------------------------------------------
Totals                     $      31   $     447    $   7,812(7)  $   1,109   $   2,090    $     776    $       -    $  12,265
-------------------------------------------------------------------------------------------------------------------------------


     (4)  Of this total  charge,  $2.4  million and $7.0 million was recorded in
          cost of sales  and  restructuring  expense  in the  2009  Consolidated
          Statement of Net Loss. These charges relate to the Upholstery  fabrics
          segment.
     (5)  Of this  total  Charge,  $813 was  recorded  in cost of sales,  $4 was
          recorded in selling,  general,  and administrative  expense,  and $2.0
          million was recorded in restructuring expense in the 2009 Consolidated
          Statement of Net Loss. Of this total charge, $2.4 million and $438 was
          recorded  in the second  quarter  and first  quarter  of fiscal  2009,
          respectively. These charges relate to the Upholstery fabrics segment.
     (6)  This $22  credit was  recorded  in  restructuring  expense in the 2009
          Consolidated  Statement  of  Net  Loss.  This  credit  relates  to the
          Upholstery Fabrics segment.
     (7)  This $7.8 million restructuring charge represents  impairments of $2.2
          million for fixed assets that were  abandoned in  connection  with the
          consolidation  of  certain  plant  facilities  in China and $795 for a
          reduction in the selling price of the company's corporate headquarters
          to $4.0  million  (Note 16).  This $4.0  million is recorded in assets
          held for sale in the 2009  consolidated  balance  sheet.  In addition,
          during  the  course of the  company's  strategic  review in the second
          quarter of fiscal 2009 of its upholstery fabrics business, the company
          assessed the  recoverability  of the carrying  value of its upholstery
          fabric fixed assets that are being held and used in  operations.  This
          strategic  review  resulted in  impairment  losses of $4.4 million and
          $456 for fixed  assets  located  in China and the U.S.,  respectively.
          These losses reflect the amounts by which the carrying values of these
          fixed assets exceed their  estimated  fair values  determined by their
          estimated future discounted cash flow and quoted market prices.

The following  summarizes  restructuring  and related  charges for the six-month
period ending October 28, 2007. (dollars in thousands):

                                      I-16


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



----------------------------------------------------------------------------------------------------------------------------------
                                                                                                               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 (8)            $     741   $     417   $     388    $     404   $       -   $     127  $    (260)  $    (315)  $   1,502
Other Upholstery
 fabrics (9)                   13         129           -            -           -           -       (138)          -           4
----------------------------------------------------------------------------------------------------------------------------------
Totals                  $     754   $     546   $     388    $     404   $       -   $     127  $    (398)  $    (315)  $   1,506
----------------------------------------------------------------------------------------------------------------------------------


     (8)  Of this total charge,  $1.1 million was recorded in cost of sales, $51
          was recorded in selling,  general,  and,  administrative  expense, and
          $357 was recorded in  restructuring  expense in the 2008  Consolidated
          Statement of Net Income.
     (9)  Of this total  charge,  a charge of $13 was  recorded in cost of sales
          and a credit of $9 was recorded in  restructuring  expense in the 2008
          Consolidated Statement of Net Income.

Management  remains committed to taking additional steps if necessary to address
the low profitability of the company's upholstery fabric operations. 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.

16. Assets Held for Sale

At November 2, 2008,  the company had assets held for sale with carrying  values
totaling  $4.8  million.  These  assets held for sale  consist of the  company's
corporate headquarters with a carrying value of $4.0 million,  certain equipment
related  to its U.S.  upholstery  fabric  operations  with a  carrying  value of
$792,000, and certain equipment related to the mattress fabrics segment totaling
$35,000.  The carrying  value of these assets held for sale are presented in the
2009 Consolidated Balance Sheet and are no longer being depreciated.

The company has entered into a contract  dated  December 4, 2008,  providing for
the sale of its  headquarters  building  in High  Point,  North  Carolina  for a
purchase price of $4.0 million.  The contract also contemplates that the company
would lease the building  back from the  purchaser  for an initial term of three
years, at a rental rate of $360,240 per year, plus  approximately  two-thirds of
the  building's  operating  costs.  The  contract is subject to the  purchaser's
ability to obtain  financing and is subject to a due diligence  period extending
until  January 9, 2009,  during which the  purchaser  may inspect the  premises,
conduct  appraisals and other  examinations,  and during which the purchaser may
terminate  the contract  without  penalty.  The  transaction  is also subject to
approval by the company's  lenders.  The closing is  anticipated  to occur on or
before  January 30, 2009.  The proceeds of the sale would be used by the company
to pay down the bank loan that is currently secured by the building, which has a
balance of approximately  $6.2 million.  The remaining balance of the loan would
become  an  unsecured  term loan from the same  bank  lender,  subject  to a one
percent  increase in the interest rate on the loan. The loan would be due in one
repayment in June 2010. In connection with this disposal, the company determined
that its carrying value of their corporate  headquarters  building was more than
its fair  value,  less  cost to sell.  Consequently,  the  company  recorded  an
impairment charge of $795,000 in restructuring  expense in the 2009 Consolidated
Statement of Loss.

                                      I-17


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


17. Net (loss) income Per Share

Basic net (loss) income per share is computed using the weighted-average  number
of shares  outstanding  during the period.  Diluted net (loss)  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)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Weighted average common shares outstanding,
 basic                                             12,650              12,635
Effect of dilutive stock options                        -                 174
--------------------------------------------------------------------------------
Weighted average common shares outstanding,
 diluted                                           12,650              12,809
--------------------------------------------------------------------------------

Options to purchase  303,250 and 46,000 shares of common stock were not included
in the  computation  of diluted net (loss) income per share for the three months
ended November 2, 2008 and October 28, 2007, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares. Options to purchase 4,357 shares were not included in the computation of
diluted net loss per share for the three-months  ended November 2, 2008, because
the company incurred a net loss for this period.


--------------------------------------------------------------------------------
                                                      Six months ended
(amounts in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Weighted average common shares outstanding,
 basic                                             12,649              12,609
Effect of dilutive stock options                        -                 167
--------------------------------------------------------------------------------
Weighted average common shares outstanding,
 diluted                                           12,649              12,776
--------------------------------------------------------------------------------

Options to purchase  293,250 and 52,000 shares of common stock were not included
in the  computation  of diluted  net (loss)  income per share for the six months
ended November 2, 2008 and October 28, 2007, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.  Options to purchase  43,131 shares were not included in the computation
of diluted net loss per share for the six-months ended November 2, 2008, because
the company incurred a net loss for this period.

18. Comprehensive (Loss) Income

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

                                      I-18


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


A summary of comprehensive (loss) income follows:

--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008    October 28, 2007
--------------------------------------------------------------------------------
Net (loss) income                             $   (40,088)        $     2,405
(Loss) gain on cash flow hedge, net of
 income taxes                                          (4)                  4
--------------------------------------------------------------------------------
Comprehensive (loss) income                   $   (40,092)        $     2,409
--------------------------------------------------------------------------------

19. 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 and Bodet & Horst acquisitions.
The  upholstery  fabrics  segment also includes  assets held for sale in segment
assets.

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

--------------------------------------------------------------------------------
                                                     Three months ended
(dollars in thousands)                      November 2, 2008   October 28, 2007
--------------------------------------------------------------------------------
Net sales:
  Mattress Fabrics                            $    28,048        $    36,010
  Upholstery Fabrics                               24,215             28,326
--------------------------------------------------------------------------------
                                              $    52,263        $    64,336
--------------------------------------------------------------------------------

Gross profit:
  Mattress Fabrics                            $     5,084        $     6,038
  Upholstery Fabrics                                1,277              2,975
--------------------------------------------------------------------------------
        Total segment gross profit                  6,361              9,013
  Restructuring related charges                    (3,213)(1)           (591)(3)
--------------------------------------------------------------------------------
                                              $     3,148        $     8,422
--------------------------------------------------------------------------------

Selling, general, and administrative expenses:
  Mattress Fabrics                            $     1,833        $     2,166
  Upholstery Fabrics                                2,081              2,774
--------------------------------------------------------------------------------
        Total segment selling, general,
         and administrative expenses                3,914              4,940
  Unallocated corporate expenses                      523                873
  Restructuring related charges                         2(1)              25(3)
--------------------------------------------------------------------------------
                                              $     4,439        $     5,838
--------------------------------------------------------------------------------

                                      I-19


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


Income (loss) from operations:
  Mattress Fabrics                            $     3,251        $     3,872
  Upholstery Fabrics                                 (804)               201
--------------------------------------------------------------------------------
        Total segment income from operations        2,447              4,073
  Unallocated corporate expenses                     (523)              (873)
  Restructuring and related charges               (11,849)(2)           (532)(4)
--------------------------------------------------------------------------------
        Total (loss) income from operations        (9,925)             2,668
              Interest expense                       (663)              (809)
              Interest income                          21                 63
              Other income (expense)                  250               (463)
--------------------------------------------------------------------------------
        (Loss) income before income taxes     $   (10,317)       $     1,459
--------------------------------------------------------------------------------

(1)  The $3.2 million  restructuring  related charge represents $2.1 million for
     accelerated depreciation, $1.1 million for inventory markdowns, and $15 for
     other  operating  costs  associated  with closed plant  facilities.  The $2
     restructuring  related charge  represents  other operating costs associated
     with  closed  plant  facilities.  These  charges  relate to the  Upholstery
     Fabrics segment.

(2)  The $11.8 million represents $7.8 million for write-downs of a building and
     equipment,  $2.1  million for  accelerated  depreciation,  $1.1 million for
     inventory markdowns,  $460 for lease termination and other exit costs, $362
     for  employee  termination  benefits,  and $17 for  other  operating  costs
     associated  with  closed  plant  facilities.  Of this  total  charge,  $3.2
     million,  $2, and $8.6  million  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  $591  restructuring  related  charge  represents  $348  for  inventory
     markdowns and $243 for other operating  costs  associated with closed plant
     facilities. The $25 restructuring related charge represents other operating
     costs associated with closed plant facilities.  These charges relate to the
     Upholstery Fabrics segment.

(4)  The $532 represents $348 for inventory markdowns,  $268 for other operating
     costs associated with closed plant  facilities,  $179 for lease termination
     costs,  $73 for asset movement costs, $27 for write-downs of a building and
     equipment,  a credit of $114 for sales proceeds  received on equipment with
     no carrying value, and a credit of $249 for employee termination  benefits.
     Of this total charge,  $591 was recorded in cost of sales, $25 was recorded
     in selling,  general,  and administrative  expense, and a credit of $84 was
     recorded in restructuring  expense.  These charges relate to the Upholstery
     Fabrics segment.

                                      I-20


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


--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                      November 2, 2008   October 28, 2007
--------------------------------------------------------------------------------
Net sales:
  Mattress Fabrics                            $    63,610        $    72,546
  Upholstery Fabrics                               47,975             57,020
--------------------------------------------------------------------------------
                                              $   111,585        $   129,566
--------------------------------------------------------------------------------

Gross profit:
  Mattress Fabrics                            $    11,428        $    11,843
  Upholstery Fabrics                                2,347              6,742
--------------------------------------------------------------------------------
        Total segment gross profit                 13,775             18,585
  Restructuring related charges                    (3,225)(5)         (1,107)(7)
--------------------------------------------------------------------------------
                                              $    10,550        $    17,478
--------------------------------------------------------------------------------

Selling, general, and administrative expenses:
  Mattress Fabrics                            $     3,961        $     4,208
  Upholstery Fabrics                                4,565              6,092
--------------------------------------------------------------------------------
        Total segment selling, general,
         and administrative expenses                8,526             10,300
  Unallocated corporate expenses                    1,293              1,808
  Restructuring related charges                         4(5)              51(7)
--------------------------------------------------------------------------------
                                              $     9,823        $    12,159
--------------------------------------------------------------------------------

Income (loss) from operations:
  Mattress Fabrics                            $     7,467        $     7,635
  Upholstery Fabrics                               (2,218)               650
--------------------------------------------------------------------------------
        Total segment income from operations        5,249              8,285
  Unallocated corporate expenses                   (1,293)            (1,808)
  Restructuring and related charges               (12,265)(6)         (1,506)(8)
--------------------------------------------------------------------------------
        Total (loss) income from operations        (8,309)             4,971
              Interest expense                     (1,095)            (1,627)
              Interest income                          55                121
              Other income (expense)                  236               (695)
--------------------------------------------------------------------------------
        (Loss) income before income taxes     $    (9,113)       $     2,770
--------------------------------------------------------------------------------

(5)  The $3.2 million  restructuring  related charge represents $2.1 million for
     accelerated depreciation, $1.1 million for inventory markdowns, and $27 for
     other  operating  costs  associated  with closed plant  facilities.  The $4
     restructuring  related charge  represents  other operating costs associated
     with  closed  plant  facilities.  These  charges  relate to the  Upholstery
     Fabrics segment.

(6)  The $12.3 million represents $7.8 million for write-downs of a building and
     equipment,  $2.1  million for  accelerated  depreciation,  $1.1 million for
     inventory markdowns, $776 for employee termination benefits, $447 for lease
     termination  and  other  exit  costs,  and $31 for  other  operating  costs
     associated  with  closed  plant  facilities.  Of this  total  charge,  $3.2
     million,  $4, and $9.0  million  are  included  in cost of sales,  selling,
     general,   and   administrative   expense,   and   restructuring   expense,
     respectively. These charges relate to the Upholstery Fabrics segment.

                                      I-21


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


(7)  The $1.1 million  restructuring  related charge  represents  $703 for other
     operating  costs  associated  with  closed  plant  facilities  and $404 for
     inventory markdowns.  The $51 restructuring related charge represents other
     operating  costs  associated  with closed plant  facilities.  These charges
     relate to the Upholstery Fabrics segment.

(8)  The $1.5 million  represents $754 for other operating costs associated with
     closed plant  facilities,  $546 for lease termination and other exit costs,
     $404  for  inventory  markdowns,  $388 for  write-downs  of  buildings  and
     equipment,  $127 for  asset  movement  costs,  a credit  of $315 for  sales
     proceeds received on equipment with no carrying value, and a credit of $398
     for employee termination  benefits. Of this total charge, $1.1 million $51,
     and  $348  was   recorded  in  cost  of  sales,   selling,   general,   and
     administrative  expense,  and restructuring  expense,  respectively.  These
     charges relate to the Upholstery Fabrics segment.


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

--------------------------------------------------------------------------------
(dollars in thousands)                      November 2, 2008     April 27, 2008
--------------------------------------------------------------------------------
Segment assets:
  Mattress Fabrics
    Current assets (9)                        $    28,206        $    27,572
    Assets held for sale                               35                 35
    Non-compete agreements, net                     1,370                789
    Goodwill                                       11,593              4,114
    Property, plant and equipment (10)             25,071             21,519
--------------------------------------------------------------------------------
        Total mattress fabrics assets              66,275             54,029
--------------------------------------------------------------------------------
  Upholstery Fabrics
    Current assets (9)                             26,902             34,895
    Assets held for sale                              792                792
    Property, plant and equipment (11)              1,029             10,701
--------------------------------------------------------------------------------
        Total upholstery fabrics assets            28,723             46,388
--------------------------------------------------------------------------------
        Total segment assets                       94,998            100,417
Non-segment assets:
  Cash and cash equivalents                         8,522              4,914
  Assets held for sale                              4,000              4,783
  Income taxes receivable                               -                438
  Deferred income taxes                                 -             33,810
  Other current assets                              1,100              1,328
  Property, plant and equipment                       702                719
  Other assets                                      1,605              1,620
--------------------------------------------------------------------------------
        Total assets                          $   110,927        $   148,029
--------------------------------------------------------------------------------

                                      I-22


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


                                                      Six months ended
(dollars in thousands)                      November 2, 2008   October 28, 2007
--------------------------------------------------------------------------------
Capital expenditures (12):
  Mattress Fabrics                            $     2,271        $     1,266
  Upholstery Fabrics                                  373              1,844
--------------------------------------------------------------------------------
        Total capital expenditures            $     2,644        $     3,110
--------------------------------------------------------------------------------
Depreciation expense:
  Mattress Fabrics                            $     1,693        $     1,795
  Upholstery Fabrics                                  940              1,097
--------------------------------------------------------------------------------
        Total segment depreciation expense    $     2,633        $     2,892
--------------------------------------------------------------------------------
  Accelerated deprecation                           2,090                  -
--------------------------------------------------------------------------------
        Total depreciation expense                  4,723              2,892
--------------------------------------------------------------------------------

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

(10) The $25.1  million at November 2, 2008,  represents  property,  plant,  and
     equipment of $17.2 million and $7.9 million located in the U.S. and Canada,
     respectively.  The $21.5  million at April 27, 2008,  represents  property,
     plant,  and equipment of $13.1 million and $8.4 million  located in the U.S
     and Canada, respectively.

(11) The $1.0  million at  November 2, 2008,  represents  property,  plant,  and
     equipment  located  in the  U.S.  The  $10.7  million  at April  27,  2008,
     represents property,  plant, and equipment of $9.0 million and $1.7 million
     located in China and the U.S., respectively.

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

20. Income Taxes

Effective Income Tax Rate

The  effective  income tax rate (income  taxes as a percentage  of (loss) income
before  income  taxes)  for the six month  periods  ended  November  2, 2008 and
October  28,  2007  were  339.9%  and  13.2%,  respectively.  The  change in our
effective  income tax rate during fiscal 2009 was primarily  attributable to the
recording of a $31.2 million  valuation  allowance  against our net deferred tax
assets  regarding  our U.S.  and China  operations,  changes in the value of the
Canadian  dollar in relation to the U.S.  dollar,  and  provision  for uncertain
income tax positions.  The company's effective income tax rate for the six month
periods  ended  November  2, 2008 and  October  28,  2007,  was  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.

                                      I-23


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


Deferred Income Taxes

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 109,
"Accounting  for  Income  Taxes",  we  evaluate  our  deferred  income  taxes to
determine  if a valuation  allowance is  required.  SFAS No. 109  requires  that
companies assess whether a valuation  allowance  should be established  based on
the  consideration  of all  available  evidence  using a "more  likely than not"
standard with significant weight being given to evidence that can be objectively
verified.  The  significant  uncertainty  in  current  and  expected  demand for
furniture and mattresses,  along with the prevailing  uncertainty in the overall
economic  climate,  has made it very  difficult to forecast both  short-term and
long-term  financial  results,  and  therefore,   present  significant  negative
evidence as to whether we need to record a valuation  allowance  against our net
deferred  tax  assets.  Based on this  significant  negative  evidence,  we have
recorded a $31.2 million valuation  allowance,  of which, $29.0 million and $2.2
million  were  against  the net  deferred  tax  assets  of our  U.S.  and  China
operations,  respectively.  The  company's  net  deferred  tax  asset  primarily
resulted  from the  recording of the income tax benefit of U.S.  income tax loss
carryforwards  over the last several  years,  which totals  approximately  $75.0
million.  This  non-cash  charge of $31.2 million has no effect on the company's
operations,  loan covenant  compliance,  or the possible utilization of the U.S.
income tax loss  carryforwards  in the future.  If and when the company utilizes
any of these U.S. income tax loss  carryforwards  to offset future U.S.  taxable
income, the income tax benefit would be recognized at that time.

The  remaining  net  deferred  tax  liability  of $1.2  million  pertains to our
operations in Canada.

Uncertainty In Income Taxes

At November 2, 2008,  the company had $5.4  million of total gross  unrecognized
tax benefits,  of which $4.9 million represents the amount of gross unrecognized
tax benefits that, if recognized  would favorably  affect the income tax rate in
future periods.  Of the total gross unrecognized tax benefits of $5.4 million as
of November 2, 2008, $4.6 million and $742,000 are classified in net non-current
deferred  income taxes and 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  $582,000 by the end of the fiscal year. This increase
primarily  relates to double taxation under applicable tax treaties with foreign
tax jurisdictions.

21. 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 November 2, 2008, the company's statutory surplus reserve
was  $1.7  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.

                                      I-24


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


22. 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 and  consequently no reserve
has been recorded.

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
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 and
consequently  no reserve  has been  recorded.  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.

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.

                                      I-25


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


23. 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.

The FASB issued SFAS No. 160,"Noncontrolling Interests in Consolidated Financial
Statements  - an  amendment  of ARB  No.  51."  It is  effective  for  financial
statements  issued for fiscal years  beginning  after  December  15,  2008,  and
interim  periods within those fiscal years.  Earlier  application is prohibited.
SFAS No. 160 requires that accounting and reporting  minority  interests will be
re-characterized  as non-controlling  interests and classified as a component of
equity.  SFAS No. 160 also  establishes  reporting  requirements and disclosures
that clearly  identify and distinguish  between  interests of the parent and the
interests of the non-controlling  owners. This statement applies to all entities
that  prepare  consolidated  financial  statements,  but will  affect only those
entities  that  have  an  outstanding  non-controlling  interest  in one or more
subsidiaries or that deconsolidate a subsidiary. This statement is effective for
interim periods  beginning in fiscal 2010 and is not expected to have a material
effect on our consolidated financial statements to the extent we do not obtain a
non-controlling interest in an entity 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
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.

                                      I-26


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


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  on November 15, 2008.  The adoption of SFAS 162 is not expected to
have a  material  impact  on the  company's  results  of  operations,  financial
condition, and equity.

In June 2008, the FASB issued FASB Staff Position No. EITF  03-06-1,"Determining
Whether   Instruments   Granted  in   Share-Based   Payment   Transactions   are
Participating  Securities,'  (FSP EITF  03-6-1).  FSP EITF 03-6-1  requires that
unvested share-based payment awards containing non-forfeited rights to dividends
be included in the computation of earnings per common share. The adoption of FSP
EITF  03-6-1 is  effective  January 1, 2009 and  restrospective  application  is
required.  This statement will be effective  beginning with our third quarter of
this fiscal year.  We are  currently  determining  the impact,  if any, FSP EITF
03-6-1 will have on our consolidated financial statements.

                                      I-27


           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,  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,  increases in utility and energy costs,  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 Part II, Item 1A "Risk  Factors" in
this report,  and in the Item 1A "Risk Factors" 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.

                                      I-28



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  six months  ended  November  2, 2008,  and
October 28, 2007,  represent 27 and 26 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
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 in segment assets,  assets held for sale, goodwill
and  other  non-current  assets  associated  with  the  ITG  and  Bodet  & Horst
acquisitions.  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 and six months ended November 2, 2008, and October 28, 2007.

                                      I-29


                                   CULP, INC.
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
        FOR THE THREE MONTHS ENDED NOVEMBER 2, 2008 AND OCTOBER 28, 2007

                             (Amounts in thousands)



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

                                                         Amounts                                     Percent of Total Sales
                                              -------------------------------                   --------------------------------
                                               November 2,      October 28,         % Over        November 2,        October 28,
Net Sales by Segment                              2008              2007           (Under)            2008              2007
------------------------------------------    --------------    -------------    -------------  ---------------    -------------
                                                                                                           
Mattress Fabrics                              $      28,048           36,010        (22.1)%             53.7 %            56.0 %
Upholstery Fabrics                                   24,215           28,326        (14.5)%             46.3 %            44.0 %
                                              --------------    -------------    -------------  -------------      -------------

     Net Sales                                $      52,263           64,336        (18.8)%            100.0 %           100.0 %
                                              ==============    =============    =============  =============      =============

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

Mattress Fabrics                              $       5,084            6,038        (15.8)%             18.1 %            16.8 %
Upholstery Fabrics                                    1,277            2,975        (57.1)%              5.3 %            10.5 %
                                              --------------    -------------    -------------  -------------      -------------
     Subtotal                                         6,361            9,013        (29.4)%             12.2 %            14.0 %

Restructuring related charges                        (3,213)(1)         (591) (3)    N.M.               (6.1)%            (0.9)%
                                              --------------    -------------    -------------  -------------      -------------

     Gross Profit                             $       3,148            8,422        (62.6)%              6.0 %            13.1 %
                                              ==============    =============    =============  =============      =============

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

Mattress Fabrics                              $       1,833            2,166        (15.4)%              6.5 %             6.0 %
Upholstery Fabrics                                    2,081            2,774        (25.0)%              8.6 %             9.8 %
Unallocated Corporate expenses                          523              873        (40.1)%              1.0 %             1.4 %
                                              --------------    -------------    -------------  -------------      -------------
     Subtotal                                         4,437            5,813        (23.7)%              8.5 %             9.0 %

Restructuring related charges                             2 (1)           25 (3)    (92.0)%              0.0 %             0.0 %
                                              --------------    -------------    -------------  -------------      -------------

    Selling, General and Administrative
      expenses                                $       4,439            5,838        (24.0)%              8.5 %             9.1 %
                                              ==============    =============    =============  =============      =============

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

Mattress Fabrics                              $       3,251            3,872        (16.0)%             11.6 %            10.8 %
Upholstery Fabrics                                     (804)             201         N.M.               (3.3)%             0.7 %
Unallocated corporate expenses                         (523)            (873)       (40.1)%             (1.0)%            (1.4)%
                                              --------------    -------------    -------------  -------------      -------------
        Subtotal                                      1,924            3,200        (39.9)%              3.7 %             5.0 %

Restructuring expense and restructuring
  related charges                                   (11,849)(2)         (532) (4)    N.M.              (22.7)%            (0.8)%
                                              --------------    -------------    -------------  -------------      -------------

       Operating (loss) income                $      (9,925)           2,668         N.M.              (19.0)%             4.1 %
                                              ==============    =============    =============  =============      =============

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

Mattress Fabrics                              $         935              898          4.1 %
Upholstery Fabrics                                      439              547        (19.7)%
                                              --------------    -------------    -------------
       Subtotal                                       1,374            1,445         (4.9)%
Accelerated depreciation                              2,090                -        100.0 %
                                              --------------    -------------    -------------
       Total Depreciation                             3,464            1,445        139.7 %
                                              ==============    =============    =============


Notes:

(1)  The $3.2 million  restructuring  related charge represents $2.1 million for
     accelerated depreciation, $1.1 million for inventory markdowns, and $15 for
     other  operating  costs  associated  with closed plant  facilities.  The $2
     restructuring  related charge  represents  other operating costs associated
     with closed plant facilities.
(2)  The $11.8 million represents $7.8 million for write-downs of a building and
     equipment,  $2.1  million for  accelerated  depreciation,  $1.1 million for
     inventory markdowns,  $460 for lease termination and other exit costs, $362
     for  employee  termination  benefits,  and $17 for  other  operating  costs
     associated  with  closed  plant  facilities.  Of this  total  charge,  $3.2
     million,   $2,  and  $8.6   million   was   recorded   in  cost  of  sales,
     selling,general,  and administrative  expenses, and restructurintg expense,
     respectively.
(3)  The  $591  restructuring  related  charge  represents  $348  for  inventory
     markdowns and $243 for other operating  costs  associated with closed plant
     facilities. The $25 restructuring related charge represents other operating
     costs associated with closed plant facilities.
(4)  The $532 represents $348 for inventory markdowns, $268 for other operatings
     costs associated with closed plant  facilities,  $179 for lease termination
     and other exit costs,  $73 for asset movement costs, $27 for write-downs of
     a  building  and  equipment,  a credit  of $114 for  proceeds  received  on
     equipment  with no  carrying  value,  and a  credit  of $249  for  employee
     termination  benefits.  Of this total charge,  $591 was recorded in cost of
     sales, $25 was recorded in selling,  general, and administrative  expenses,
     and a credit of $84 was recorded in restructuring expense.

                                      I-30


                                   CULP, INC.
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
         FOR THE SIX MONTHS ENDED NOVEMBER 2, 2008 AND OCTOBER 28, 2007

                             (Amounts in thousands)



                                                                             SIX MONTHS ENDED (UNAUDITED)
                                                     -----------------------------------------------------------------------------

                                                               Amounts                                 Percent of Total Sales
                                                     -----------------------------                 -------------------------------
                                                     November 2,      October 28,      % Over        November 2,      October 28,
Net Sales by Segment                                     2008            2007          (Under)          2008             2007
--------------------------------------------------   -------------    ------------   ------------  --------------   --------------
                                                                                                           
Mattress Fabrics                                     $     63,610          72,546       (12.3)%           57.0 %          56.0 %
Upholstery Fabrics                                         47,975          57,020       (15.9)%           43.0 %          44.0 %
                                                     -------------    ------------   ------------  --------------   --------------

     Net Sales                                       $    111,585         129,566       (13.9)%          100.0 %         100.0 %
                                                     =============    ============   ============  ==============   ==============

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

Mattress Fabrics                                     $     11,428          11,843        (3.5)%           18.0 %          16.3 %
Upholstery Fabrics                                          2,347           6,742       (65.2)%            4.9 %          11.8 %
                                                     -------------    ------------   ------------  --------------   --------------
     Subtotal                                              13,775          18,585       (25.9)%           12.3 %          14.3 %

Restructuring related charges                              (3,225)(1)      (1,107)(3)   191.3 %           (2.9)%          (0.9)%
                                                     -------------    ------------   ------------  --------------   --------------

     Gross Profit                                    $     10,550          17,478       (39.6)%            9.5 %          13.5 %
                                                     =============    ============   ============  ==============   ==============

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

Mattress Fabrics                                     $      3,961           4,208        (5.9)%            6.2 %           5.8 %
Upholstery Fabrics                                          4,565           6,092       (25.1)%            9.5 %          10.7 %
Unallocated Corporate expenses                              1,293           1,808       (28.5)%            1.2 %           1.4 %
                                                     -------------    ------------   ------------  --------------   --------------
     Subtotal                                               9,819          12,108       (18.9)%            8.8 %           9.3 %

Restructuring related charges                                   4 (1)          51 (3)   (92.2)%            0.0 %           0.0 %
                                                     -------------    ------------   ------------  --------------   --------------

    Selling, General and Administrative expenses     $      9,823          12,159       (19.2)%            8.8 %           9.4 %
                                                     =============    ============   ============  ==============   ==============

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

Mattress Fabrics                                     $      7,467           7,635        (2.2)%           11.7 %          10.5 %
Upholstery Fabrics                                         (2,218)            650      (441.2)%           (4.6)%           1.1 %
Unallocated corporate expenses                             (1,293)         (1,808)      (28.5)%           (1.2)%          (1.4)%
                                                     -------------    ------------   ------------  --------------   --------------
        Subtotal                                            3,956           6,477       (38.9)%            3.5 %           5.0 %

Restructuring expense and restructuring
  related charges                                         (12,265)(2)      (1,506)(4)    N.M.            (11.0)%          (1.2)%
                                                     -------------    ------------   ------------  --------------   --------------

     Operating (loss) income                         $     (8,309)          4,971        N.M.             (7.4)%           3.8 %
                                                     =============    ============   ============  ==============   ==============

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

Mattress Fabrics                                     $      1,693           1,795        (5.7)%
Upholstery Fabrics                                            940           1,097       (14.3)%
                                                     -------------    ------------   ------------
     Subtotal                                               2,633           2,892        (9.0)%
Accelerated depreciation                                    2,090               -       100.0 %
                                                     -------------    ------------   ------------
     Total depreciation                                     4,723           2,892        63.3 %
                                                     =============    ============   ============


Notes:

(1)    The $3.2 million represents restructuring related charges of $2.1 million
       for accelerated  depreciation,  $1.1 million for inventory markdowns, and
       $27 for other  operating costs  associated with closed plant  facilities.
       The $4 represents restructuring related charges for other operating costs
       associated with closed plant facilities.
(2)    The $12.3 million  represents  $7.8 million for write-downs of a building
       and equipment,  $2.1 million for accelerated  depreciation,  $1.1 million
       for inventory markdowns, $776 for employee termination benefits, $447 for
       lease termination and other exit costs, and $31 for other operating costs
       associated  with closed  plant  facilities.  Of this total  charge,  $3.2
       million,  $4, and $9.0 million were  recorded in cost of sales,  selling,
       general,  and  administrative   expenses,   and  restructuring   expense,
       respectively.
(3)    The $1.1 million  represents  restructuring  related  charges of $703 for
       other  operating costs  associated with closed plant  facilities and $404
       for inventory markdowns.  The $51 restructuring related charge represents
       other operating costs associated with closed plant facilities.
(4)    The $1.5  million  represents  $754 for other  operating  costs on closed
       plant  facilities,  $546 for lease termination and other exit costs, $404
       for inventory markdowns, $388 for write-downs of buildings and equipment,
       $127 for  asset  movement  costs,  a credit  of $315 for  sales  proceeds
       received on equipment  with no carrying  value,  and a credit of $398 for
       employee  termination  benefits.  Of this total charge,  $1.1 million was
       recorded in cost of sales,  $51 was  recorded in  selling,  general,  and
       administrative expenses, and $348 was recorded in restructuring expense.

                                      I-31


Three and Six months  ended  November  2, 2008  compared  with the Three and Six
Months ended October 28, 2007

Overview

For the three months ended  November 2, 2008,  net sales  decreased 19% to $52.3
million  compared with $64.3 million for the second  quarter of fiscal 2008. The
company  reported a net loss of $40.9 million,  or $3.23 per diluted share,  for
the second  quarter of fiscal  2009.  The net loss of $40.9  million  included a
non-cash income tax charge of $31.2 million,  or $0.76 per diluted share for the
establishment  of a  valuation  allowance  against our net  deferred  tax assets
regarding our U.S. and China operations. The company reported net income of $1.6
million or $0.12 per diluted  share,  for the second quarter of fiscal 2008. The
company  reported a loss before income taxes of $10.3  million,  which  includes
restructuring  and related  charges of $11.8 million (of which $11.0 million and
$839,000  represent  non-cash  and cash  charges,  respectively)  for the second
quarter of fiscal 2009. The company  reported income before income taxes of $1.5
million,  which includes restructuring and related charges of $532,000 (of which
$158,000 and $374,000 represent cash and non-cash charges, respectively) for the
second quarter of fiscal 2008.

For the six months ended  November 2, 2008,  net sales  decreased  14% to $111.6
million  compared with $129.6 million for the six months ended October 28, 2007.
The company  reported a net loss of $40.1 million,  or $3.17 diluted share,  for
the six months ended November 2, 2008. The net loss of $40.1 million  included a
non-cash income tax charge of $31.2 million,  or $0.78 per diluted share for the
establishment  of a  valuation  allowance  against our net  deferred  tax assets
regarding our U.S. and China operations. The company reported net income of $2.4
million,  or $0.19 per diluted share, for the six months ended October 28, 2007.
The company reported a loss before income taxes of $9.1 million,  which includes
restructuring  and related  charges of $12.3 million (of which $11.0 million and
$1.3 million  represent  non-cash and cash  charges,  respectively)  for the six
months ended November 2, 2008. The company  reported  income before income taxes
of $2.8  million,  which  includes  restructuring  and  related  charges of $1.5
million (of which  $713,000 and $793,000  represent  cash and non-cash  charges,
respectively) for the six months ended October 28, 2007.

Restructuring and Related Charges

September 2008 Upholstery Fabrics Restructuring Plan

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.  Those actions were in response to
the  extremely   challenging   industry   conditions  for  upholstery   fabrics.
Restructuring  and related charges for this plan totaled $9.4 million,  of which
$6.6  million  related to  impairment  charges on  equipment,  $2.1  million for
accelerated  depreciation,  $437,000 for lease termination and other exit costs,
$319,000 for inventory markdowns, $35,000 for employee termination benefits, and
$3,000 for other operating costs  associated with closed plant  facilities.  The
plant  closings  associated  with this  restructuring  plant were  substantially
completed by the end of the second quarter of fiscal 2009.

Three months ended November 2, 2008 compared with Three Months Ended October 28,
2007

During the second  quarter  of fiscal  2009,  total  restructuring  and  related
charges  were $11.8  million,  of which  $2.1  million  related  to  accelerated
depreciation in connection with the  consolidation of plant facilities in China,
$1.1 million for  inventory  markdowns  related to further  streamlining  of the
upholstery fabrics product line and raw material components,  $460,000 for lease
termination and other exit costs primarily related to the consolidation of plant
facilities in China,  $362,000 for employee termination benefits related to SG&A
staffing  reductions,  and $17,000 for other  operating  costs  associated  with
closed plant facilities.

                                      I-32


The $11.8  million in  restructuring  and related  charges  also  includes  $7.8
million for fixed write-downs that consist of impairment charges of $2.2 million
for fixed assets that were  abandoned in connection  with the  consolidation  of
certain plant  facilities in China and $795,000 for a reduction in selling price
of the company's  corporate  headquarters to $4.0 million.  This $4.0 million is
recorded  in assets held for sale in the 2009  consolidated  balance  sheet.  In
addition,  during the  course of the  company's  strategic  review in the second
quarter  of  its  upholstery   fabrics   business,   the  company  assessed  the
recoverability  of the carrying value of its upholstery fabric fixed assets that
were  being held and used in  operations.  This  strategic  review  resulted  in
impairment losses of $4.4 million and $456,000 for fixed assets located in China
and the U.S.,  respectively.  These  losses  reflect  the  amounts  by which the
carrying  values of these  fixed  assets  exceed  their  estimated  fair  values
determined by their  estimated  future  discounted  cash flows and quoted market
prices.

Of the total $11.8 million  restructuring and related charges,  $3.2 million was
recorded  in cost of  sales,  $2,000  was  recorded  in  selling,  general,  and
administrative  expense, and $8.6 million was recorded in restructuring  expense
in the 2009  Consolidated  Statement  of Net Loss.  Of the total  $11.8  million
restructuring  and related charges,  $9.4 million and $2.4 million  pertained to
the  September  2008  Upholstery  Fabrics and December 2006  Upholstery  Fabrics
restructuring plans.

During the second  quarter  of fiscal  2008,  total  restructuring  and  related
charges  were  $532,000,  of which  $348,000  related  to  inventory  markdowns,
$268,000 for other  operating  costs  associated  with closed plant  facilities,
$179,000 for lease termination and other exit costs,  $73,000 for asset movement
costs, $27,000 for write-downs of a building and equipment, a credit of $114,000
for  proceeds  received on  equipment  with no carrying  value,  and a credit of
$249,000 for employee termination benefits.  Of this total charge,  $591,000 was
recorded  in cost of sales,  $25,000  was  recorded  in  selling,  general,  and
administrative  expense,  and a credit of $84,000 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.

Six months ended  November 2, 2008  compared  with Six Months Ended  October 28,
2007

During the six months ended November 2, 2008,  total  restructuring  and related
charges  were $12.3  million,  of which  $7.8  million  related  to fixed  asset
impairments  (see above  paragraph  for  components  of this  impairment  charge
recorded  in the  second  quarter  of fiscal  2009),  $2.1  million  related  to
accelerated   depreciation  in  connection  with  the   consolidation  of  plant
facilities  in China,  $1.1 million for inventory  markdowns  related to further
streamlining of the upholstery fabrics product line and raw material components,
$776,000 for employee  termination benefits related to SG&A staffing reductions,
$447,000 for lease  termination  and other exit costs  primarily  related to the
consolidation  of plant  facilities  in China,  and $31,000 for other  operating
costs  associated  with closed  plant  facilities.  Of the total  $12.3  million
restructuring  and related charges,  $3.2 million was recorded in cost of sales,
$4,000 was recorded in selling,  general,  and administrative  expense, and $9.0
million was recorded in restructuring expense in the 2009 Consolidated Statement
of Net Loss. Of the total $12.3 million  restructuring and related charges, $9.4
million and $2.9 million pertained to the September 2008 Upholstery  Fabrics and
December 2006 Upholstery Fabrics restructuring plans, respectively.

During the six months ended October 28, 2007,  total  restructuring  and related
charges were $1.5 million,  of which $754,000  related to other  operating costs
associated  with closed plant  facilities,  $546,000 for lease  termination  and
other exit costs, $404,000 for inventory markdowns,  $388,000 for write-downs of
buildings and equipment, $127,000 for asset movement costs, a credit of $315,000
for sales proceeds received on equipment with no carrying value, and a credit of
$398,000 for employee termination  benefits.  Of this total charge, $1.1 million
was  recorded in cost of sales,  $51,000 was recorded in selling,  general,  and
administrative  expense,  and $348,000 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.

                                      I-33


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  liabilities of
the  knitted  mattress  fabric  operation  of  Bodet  &  Horst,   including  its
manufacturing operation in High Point, North Carolina. The purchase involved 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 purchase price for the assets was cash in the amount of
$11.4  million,  which included an adjustment of $477,000 for changes in working
capital  as defined  in the Asset  Purchase  Agreement,  and the  assumption  of
certain liabilities.  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 to be paid in quarterly  installments (of which $50,000 and $25,000 will be
allocated to the non-compete covenant and consulting fees, respectively) 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  was 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 would be on the same terms as those  contained in the 2008
Note Agreement.

In connection with the asset purchase  agreement,  the company assumed the lease
of the building where the operation is located. This lease is with a partnership
owned by certain  shareholders  and officers of the company and their  immediate
families.  The lease provides for monthly  payments of $12,704,  expires on June
30, 2010,  and contains a renewal  option for an additional  three years.  As of
November 2, 2008,  the minimum  lease payment  requirements  over the next three
fiscal years are: FY 2009 - $114,000; FY 2010 - $152,000; and FY 2011 - $25,000.

The following table presents the allocation of the acquisition  cost,  including
professional  fees and other related  acquisition  costs, to the assets acquired
and  liabilities  assumed  based on their fair  values.  The  allocation  of the
purchase  price is based on a  preliminary  valuation  and could change when the
final valuation is obtained.  Differences between the preliminary  valuation and
the  final  valuation  are  not  expected  to be  significant.  The  preliminary
acquisition cost allocation is as follows:

--------------------------------------------------------------------------------
(dollars in thousands)                               Fair Value
--------------------------------------------------------------------------------
Inventories                                         $     1,439
Other current assets                                         17
Property, plant, and equipment                            3,000
Non-compete agreement (Note 7)                              756
Goodwill                                                  7,479
Accounts payable                                         (1,291)
--------------------------------------------------------------------------------
                                                    $    11,400
--------------------------------------------------------------------------------

                                      I-34


Of the total  consideration paid of $11,400,  $11,365 and $35 was paid in fiscal
2009 and 2008, respectively.

The  company  recorded  the  non-compete  agreement  at its fair value  based on
various valuation techniques.  This non-compete agreement will be amortized on a
straight-line  basis over the six year life of the agreement.  Property,  plant,
and equipment  will be depreciated  on a  straight-line  basis over useful lives
ranging  from five to  fifteen  years.  Goodwill  is  deductible  for income tax
purposes over the statutory period of fifteen years.

The following  unaudited pro forma  consolidated  results of operations  for the
three month and six month periods ending November 2, 2008, and October 28, 2007,
have been prepared as if the  acquisition of Bodet & Horst had occurred at April
30, 2007.

--------------------------------------------------------------------------------
                                                     Three months ended
(dollars in thousands)                    November 2, 2008      October 28, 2007
--------------------------------------------------------------------------------
Net Sales                                  $       52,263         $      64,336

(Loss) income from operations                      (9,925)                3,571

Net (loss) income                                 (40,868)                2,026

Net (loss) income per share, basic                  (3.23)                 0.16

Net (loss) income per share, diluted                (3.23)                 0.16
--------------------------------------------------------------------------------


--------------------------------------------------------------------------------
                                                      Six months ended
(dollars in thousands)                    November 2, 2008      October 28, 2007
--------------------------------------------------------------------------------
Net Sales                                  $      111,585         $     129,566

(Loss) income from operations                      (7,365)                7,386

Net (loss) income                                 (39,852)                4,491

Net (loss) income per share, basic                  (3.15)                 0.36

Net (loss) income per share, diluted                (3.15)                 0.35
--------------------------------------------------------------------------------

The unaudited pro forma information is presented for informational purposes only
and is not  necessarily  indicative of the results of  operations  that actually
would have been achieved had the acquisition  been  consummated as of that time,
nor is it intended to be a projection of future results.

                                      I-35


Net Sales --  Mattress  fabrics  (known as mattress  ticking)  net sales for the
second quarter of fiscal 2009 were $28.0 million,  a 22% decrease  compared with
$36.0  million for the second  quarter of fiscal 2009.  On a unit volume  basis,
total yards sold for the second quarter of fiscal 2009 decreased by 25% compared
with the second  quarter of fiscal 2008.  This trend reflects the extremely weak
retail  environment for the mattress fabrics industry due to decreased  consumer
spending.  For the six  months  ended  November  2,  2008,  net sales were $63.6
million,  a 12%  decrease  compared to $72.5  million  for the six months  ended
October 28, 2007.  On a unit volume  basis,  total yards sold for the six months
ended  November  2, 2008,  decreased  by 15%  compared  to the six months  ended
October 28, 2007. This trend reflects the extremely weak retail  environment for
the mattress fabrics industry due to decreased consumer spending and the planned
discontinuance of certain products from the ITG acquisition. In response to this
environment,  the company is carefully managing their inventories and taking the
necessary steps to reduce operating costs.

The  average  selling  price of $2.47 for the  second  quarter  of  fiscal  2009
increased 3% over the same period a year ago. The average selling price of $2.48
for the six months  ended  November 2, 2008  increased 3% over the same period a
year ago. This trend reflects the continued  shift to knitted  mattress  fabrics
with a higher selling price.

Mattress fabric net sales represented 54% and 57% of the company's net sales for
the three month and six month periods ended  November 2, 2008.  Mattress  fabric
net sales  represented  56% of the  company's net sales for both the three month
and six month periods ended October 28, 2007.

Operating  Income -- For the second quarter of fiscal 2009, the mattress fabrics
segment  reported  operating  income  of $3.3  million,  or 11.6% of net  sales,
compared  to $3.9  million,  or 10.8% of net sales,  for the  second  quarter of
fiscal 2008.  For the six months ended  November 2, 2008,  the mattress  fabrics
segment  reported  operating  income  of $7.5  million,  or 11.7%  of net  sales
compared to $7.6 million, or 10.5% of net sales for the six months ended October
28, 2007.

Selling,  general, and administrative expenses were $1.8 million, or 6.5% of net
sales in the second quarter of fiscal 2009,  compared with $2.2 million, or 6.0%
of net  sales in the  second  quarter  of fiscal  2008.  Selling,  general,  and
administrative  expenses  were  $3.9  million,  or 6.2% of net sales for the six
months ended November 2, 2008,  compared with $4.2 million, or 5.8% of net sales
for the six months ended October 28, 2007.

Despite  the  larger-than-expected  decline  in sales  for the  second  quarter,
operating  margins  in  mattress  fabrics  increased  from 11.6 % in the  second
quarter of fiscal 2009 compared with 10.8% in the second quarter of fiscal 2008.
During fiscal 2009, we completed a $5.0 million capital project to significantly
strengthen  our 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.  In addition, the recent acquisition of the knitted
mattress  fabrics  operation of Bodet & Horst  further  enhances  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, non-compete agreements associated with the ITG and Bodet &
Horst acquisitions, goodwill, and property, plant, and equipment. As of November
2, 2008,  accounts  receivable and inventory totaled $28.2 million compared with
$27.6 million at April 27, 2008. As of November 2, 2008, and April 27, 2008, the
carrying  value of assets  held for sale was  $35,000.  We expect 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-36


As of November 2, 2008 and April 27, 2008, the carrying value of the non-compete
agreements was $1.4 million and $789,000,  respectively.  As of November 2, 2008
and April 27,  2008,  the  carrying  value of the  segment's  goodwill was $11.6
million and $4.1 million,  respectively.  The increase in the carrying  value of
the  non-compete   agreements  and  goodwill  pertains  to  the  Bodet  &  Horst
acquisition.

Also as of November 2, 2008, property, plant and equipment totaled $25.1 million
compared  with $21.5  million at April 27,  2008.  This  increase  reflects  the
completion  of the $5.0  million  capital  project,  and  property,  plant,  and
equipment purchased in connection with the Bodet & Horst acquisition.  The $25.1
million at November 2, 2008, represents property,  plant, and equipment of $17.2
million and $7.9 million located in the U.S. and Canada, respectively. The $21.5
million at April 27, 2008,  represents  property,  plant, and equipment of $13.1
million and $8.4 million located in the U.S. and Canada, respectively.

Upholstery Fabrics Segment

Net Sales -- Upholstery  fabric net sales (which include both fabric and cut and
sewn  kits) for the  second  quarter  of fiscal  2009 was $24.2  million,  a 15%
decline  compared with $28.3 million in the second  quarter of fiscal 2008. On a
unit volume basis,  total yards sold (which excludes fabric used in cut and sewn
kits) for the second  quarter of fiscal 2009  decreased by 21% compared with the
second quarter of fiscal 2008. The average selling price of $4.38 increased 3.1%
for the second quarter of fiscal 2009 compared with the second quarter of fiscal
2008.  For the six months ended  November 2, 2008,  upholstery  fabric net sales
(which  include  both  fabric and cut and sewn kits) were $48.0  million,  a 16%
decline  compared  with $57.0 million for the six months ended October 28, 2007.
On a unit volume basis,  total yards sold (which  exclude fabric used in cut and
sewn kits) for the six months ended  November 2, 2008  decreased by 19% compared
with the six months ended October 28, 2007.  The average  selling price of $4.37
increased 3% for the six months ended  November 2, 2008,  compared  with the six
months ended October 28, 2007.

Upholstery  fabrics  sales  reflect very weak demand  industry  wide, as well as
continued soft demand for U.S. produced upholstery  fabrics,  driven by consumer
preference  for leather and suede  furniture  and other  imported  furniture and
fabrics.  Net sales of upholstery  fabrics  produced  outside the company's U.S.
manufacturing  operations  were $18.1  million  in the second  quarter of fiscal
2009, an increase of 7% from $16.9 million in the second quarter of fiscal 2008.
Net  sales  of  upholstery   fabrics   produced   outside  the  company's   U.S.
manufacturing operations were $35.5 million for the six months ended November 2,
2008,  compared to $35.8 million for the six months ended October 28, 2007.  Net
sales of U.S.  produced  upholstery  fabrics  were $6.1  million  in the  second
quarter  of fiscal  2009,  a decrease  of 46% from  $11.4  million in the second
quarter of fiscal 2008. Net sales of U.S. produced upholstery fabrics were $12.5
million for the six months ended  November 2, 2008, a decrease of 41% from $21.2
million for the six months ended October 28, 2007.

Operating  Income (Loss) - The upholstery  fabrics segment had an operating loss
for the second quarter of fiscal 2009 of $804,000 compared with operating income
of  $201,000  for the second  quarter of fiscal  2008.  The  upholstery  fabrics
segment had an operating  loss of $2.2 million for the six months ended November
2, 2008  compared  with  operating  income of $650,000  for the six months ended
October 28, 2007. These results reflect decreased consumer demand for upholstery
fabric sales  (mostly for U.S.  produced  goods) due to the  uncertain  economy,
depressed  housing market,  and credit crisis.  In response to this environment,
during  the  second  quarter  we  initiated  a  profit  improvement  plan in the
upholstery fabrics business, which now includes the following major actions:

     o    Consolidated  our China  operations into fewer  facilities and reduced
          excess manufacturing capacity, reducing costs by at least $2.0 million
          on an annualized basis. (See Restructuring and Related Charges section
          for further details)

                                      I-37


     o    Implemented  a 30%  reduction in selling,  general and  administrative
          expenses,  which  reduced  these  costs by $3.0  million  on an annual
          basis.

     o    Reduced base  compensation for executive and senior management and the
          company's board of directors.

     o    Significantly reduced the cost structure of our U.S. velvet operations
          located in Anderson, South Carolina

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

Due to the company's restructuring  activities and profit improvement plan noted
above, selling, general and administrative expenses for second quarter of fiscal
2009 were down 25% from the  second  quarter of fiscal  2008 and the  upholstery
fabrics  operating  loss of $804,000  for the second  quarter of fiscal 2009 was
lower than the operating  loss of $1.4 million  reported in the first quarter of
fiscal 2009.

Management remains cautiously optimistic about the company's long-term prospects
in the upholstery  fabrics  business  because of the following:  a) we have been
receiving  significantly higher fabric placements,  including cut and sewn kits;
b) a declining base of competitors due to the challenging economic  environment;
c) our  China-produced  products provide a higher value to the customer and have
been especially  popular at recent furniture  markets;  d) we have established a
mature and  scalable  model in China that will  allow us to  capitalize  on this
demand when the industry  recovers;  and e) the above mentioned 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 November 2,
2008,  accounts receivable and inventory totaled $26.9 million compared to $34.9
million at April 27,  2008.  This  decline  reflects  lower  sales and  improved
working  capital  management.  As of  November  2, 2008,  property,  plant,  and
equipment totaled $1.0 million compared to $10.7 million at April 27, 2008. This
decline  reflects  restructuring  charges of $7.8  million and $2.1  million for
fixed asset  impairments and accelerated  depreciation,  respectively.  The $1.0
million at November 2, 2008,  represents property,  plant, and equipment located
in the U.S. The $10.7 million at April 27, 2008, represents property, plant, and
equipment  of $9.0  million  and $1.7  million  located  in China  and the U.S.,
respectively.

At November 2, 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. We expect 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 $4.4 million for
the second  quarter of fiscal  2009  compared  with $5.8  million for the second
quarter of fiscal  2008,  a  decrease  of 24%.  As a percent of net sales,  SG&A
expenses  were 8.5% in the second  quarter of fiscal 2009  compared with 9.1% in
the second quarter of fiscal 2008. SG&A expenses for the company as a whole were
$9.8  million  for the six months  ended  November 2, 2008  compared  with $12.2
million  for the six months  ended  October  28,  2007,  a decrease of 19%. As a
percent of net sales,  SG&A expenses were 8.8% for the six months ended November
2, 2008 compared with 9.4% for the six months ended October 28, 2007. This trend
primarily  reflects the company's  restructuring  efforts and profit improvement
plan associated with its upholstery fabric operations.

                                      I-38


Interest  Expense  (Income) -- Interest expense for the second quarter of fiscal
2009 was $663,000  compared to $809,000  for the second  quarter of fiscal 2008.
Interest  expense for the six months  ended  November  2, 2008 was $1.1  million
compared to $1.6 million for the six months ended  October 28, 2007.  This trend
primarily  reflects lower  outstanding  balances on our existing  unsecured term
notes and the decrease in the one-month  LIBOR,  which is the interest rate upon
which our real estate loans are based.  Interest  expense for the second quarter
of fiscal 2009  increased  from $431,000 in the first quarter of fiscal 2009 due
to the financing needed for the Bodet & Horst asset acquisition.

Interest  income was $21,000 for the second  quarter of fiscal 2009  compared to
$63,000  for the second  quarter  of fiscal  2008.  Interest  income for the six
months  ended  November 2, 2008,  was $55,000  compared to $121,000  for the six
months  ended  October  28,  2007.  This  trend  reflects  lower  cash  and cash
equivalent balances, which were invested in money market funds.

Other (Income)  Expense - Other income for the second quarter of fiscal 2009 was
$250,000  compared  with other  expense of  $463,000  for the second  quarter of
fiscal 2008. Other income for the six months ended November 2, 2008 was $236,000
compared  with other  expense of $695,000 for the six months  ended  October 28,
2007. 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 rate (income  taxes as a percentage  of (loss) income
before  income  taxes)  for the six month  periods  ended  November  2, 2008 and
October  28,  2007  were  339.9%  and  13.2%,  respectively.  The  change in our
effective  income tax rate during fiscal 2009 was primarily  attributable to the
recording of a $31.2 million  valuation  allowance  against our net deferred tax
assets  regarding  our U.S.  and China  operations,  changes in the value of the
Canadian  dollar in relation to the U.S.  dollar,  and  provision  for uncertain
income tax positions.  The company's effective income tax rate for the six month
periods  ended  November  2, 2008 and  October  28,  2007,  was  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 our U.S.  operations and foreign  sources versus
annual  projections  and changes in foreign  currencies  in relation to the U.S.
dollar.

                                      I-39


Deferred Income Taxes

In accordance with Statement of Financial Accounting Standards ("SFAS") No. 109,
"Accounting  for  Income  Taxes",  we  evaluate  our  deferred  income  taxes to
determine  if a valuation  allowance is  required.  SFAS No. 109  requires  that
companies assess whether a valuation  allowance  should be established  based on
the  consideration  of all  available  evidence  using a "more  likely than not"
standard with significant weight being given to evidence that can be objectively
verified.  The  significant  uncertainty  in  current  and  expected  demand for
furniture and mattresses,  along with the prevailing  uncertainty in the overall
economic  climate,  has made it very  difficult to forecast both  short-term and
long-term  financial  results,  and  therefore,   present  significant  negative
evidence as to whether we need to record a valuation  allowance  against our net
deferred  tax  assets.  Based on this  significant  negative  evidence,  we have
recorded a $31.2 million valuation  allowance,  of which, $29.0 million and $2.2
million  were  against  the net  deferred  tax  assets  of our  U.S.  and  China
operations,  respectively.  The  company's  net  deferred  tax  asset  primarily
resulted  from the  recording of the income tax benefit of U.S.  income tax loss
carryforwards  over the last several  years,  which totals  approximately  $75.0
million.  This  non-cash  charge of $31.2 million has no effect on the company's
operations,  loan covenant  compliance,  or the possible utilization of the U.S.
income tax loss  carryforwards  in the future.  If and when the company utilizes
any of these U.S. income tax loss  carryforwards  to offset future U.S.  taxable
income, the income tax benefit would be recognized at that time.

The  remaining  net  deferred  tax  liability  of $1.2  million  pertains to our
operations in Canada.

Uncertainty In Income Taxes

At November 2, 2008,  the company had $5.4  million of total gross  unrecognized
tax benefits,  of which $4.9 million represents the amount of gross unrecognized
tax benefits that, if recognized  would favorably  affect the income tax rate in
future periods.  Of the total gross unrecognized tax benefits of $5.4 million as
of November 2, 2008, $4.6 million and $742,000 are classified in net non-current
deferred  income taxes and 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  $582,000 by the end of the fiscal year. This increase
primarily  relates to double taxation under applicable tax treaties with foreign
tax jurisdictions.

Liquidity and Capital Resources

Liquidity - Our 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.  We believe  our  sources of  liquidity  continue  to be
adequate to meets its needs.

Cash and cash  equivalents  as of November 2, 2008,  were $8.5 million  compared
with $4.9 million as of April 27, 2008.  The company's  cash  position  reflects
cash flow from  operations of $6.9 million for the six months ended  November 2,
2008 compared  with $9.9 million for the six months ended October 28, 2007.  The
company's cash position also reflects cash outlays for capital  expenditures  of
$1.3 million, and payments on vendor-financed  capital  expenditures,  a capital
lease  obligation,  and long-term  debt totaling $1.5 million for the six months
ended  November  2, 2008.  The company  also paid cash of $11.4  million for the
acquisition of the knitted  mattress fabrics  operation of Bodet & Horst,  which
was  financed  through  $11.0  million in cash  proceeds  from the  issuance  of
long-term debt.

                                      I-40


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. In addition,  the company has entered into a contract dated December 4,
2008,  providing for the sale of its headquarters  building in High Point, North
Carolina for a purchase  price of $4.0 million.  The contract also  contemplates
that the company would lease the building back from the purchaser for an initial
term of three years, at a rental rate of $360,240 per year,  plus  approximately
two-thirds of the  building's  operating  costs.  The contract is subject to the
purchaser's ability to obtain financing and is subject to a due diligence period
extending  until  January 9, 2009,  during which the  purchaser  may inspect the
premises,  conduct  appraisals  and other  examinations,  and  during  which the
purchaser may terminate the contract  without  penalty.  The transaction is also
subject to approval by the  company's  lenders.  The closing is  anticipated  to
occur on or before  January 30, 2009.  The proceeds of the sale would be used by
the company to pay down the bank loan that is currently secured by the building,
which has a balance of approximately $6.2 million.  The remaining balance of the
loan would become an unsecured term loan from the same bank lender, subject to a
one percent  increase in the interest rate on the loan. The loan would be due in
one  repayment  in June 2010.  In  connection  with this  disposal,  the company
determined that its carrying value of their corporate  headquarters building was
more than its fair value, less cost to sell. Consequently,  the company recorded
an  impairment  charge  of  $795,000  in  restructuring   expense  in  the  2009
Consolidated Statement of Loss.

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 November 2, 2008  decreased  $4.1
million,  or 18%, in comparison to October 28, 2007.  This decrease is primarily
related to the  decrease  in sales  volume in the second  quarter of fiscal 2009
compared with the second quarter of fiscal 2008. Days sales outstanding  totaled
33 and 32  days  at  November  2,  2008  and  October  28,  2007,  respectively.
Inventories as of November 2, 2008,  decreased $5.2 million or 13% in comparison
to October 28, 2007. This decrease in inventories primarily reflects lower sales
volume.  Inventory  turns for the second  quarter of fiscal 2009 were 5.1 versus
5.4 for the second quarter of fiscal 2008.  Operating working capital (comprised
of accounts receivable and inventories, less accounts payable) was $33.9 million
at  November  2, 2008,  down from $43.3  million at October  28,  2007.  Working
capital  turnover  was 6.1 and 5.4 at November  2, 2008 and  October  28,  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.

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 1.3 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 was 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 would be on the same
terms as those contained in the 2008 Note Agreement.

                                      I-41


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, North Carolina.  This term
loan bears  interest at the one-month  LIBOR plus an  adjustable  margin (all in
rate of 5.71% at November 2, 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, North Carolina
and bears interest at the one-month LIBOR plus an adjustable margin (all in rate
of 6.21% at November  2, 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 bears interest at the one-month  LIBOR plus an adjustable  margin (all
in rate of  5.71% at  November  2,  2008) as  defined  in the  agreement.  As of
November 2, 2008,  there were $1.6 million in outstanding  letters of credit (of
which  $700,000  and  $925,000  related  to  inventory   purchases  and  workers
compensation,  respectively)  and  no  borrowings  were  outstanding  under  the
agreement.  The  outstanding  letters  of credit of  $700,000  that  related  to
inventory purchases expired on November 29, 2008.

On November 3, 2008,  the company  entered into a  thirteenth  amendment to this
revolving  credit  agreement.  This amendment  extended the  expiration  date to
December 31, 2009, amended its financial  covenants as defined in the agreement,
and  provided  for a cross  default  based on an  "Event of  Default"  under the
company's unsecured term note agreements (existing and Bodet & Horst).

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 November 2, 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 November 2, 2008,  the company was in compliance
with these financial covenants.

As of November 2, 2008,  the principal  payment  requirements  of long-term debt
during the next five years are: Year 1 - $7.4 million;  Year 2 - $13.3  million;
Year  3 -  $2.4  million;  Year 4 - $2.4  million;  Year 5 - $2.4  million;  and
thereafter - $4.3 million.

                                      I-42


Capital Expenditures

Capital   expenditures   for  the  six  months  ended   November  2,  2008  were
approximately  $2.7  million,  of which $1.3 was paid in cash and  approximately
$1.4 million was financed  through a capital lease. The capital spending of $2.7
million consisted of $2.3 million from the mattress fabrics segment and $373,000
from the upholstery  fabrics  segment.  Depreciation  expense for the six months
ended  November 2, 2008 was  approximately  $4.7 million,  of which $1.7 million
related to the mattress  fabrics segment and $3.0 million related the upholstery
fabrics  segment.  The $3.0  million  in  depreciation  expense  related  to the
upholstery fabrics segment includes $2.1 million in accelerated  depreciation in
connection with the consolidation of certain plant facilities located in China.

The company  currently  expects total capital  expenditures to be  approximately
$3.4 million in fiscal 2009, of which $2.0 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 $3.4 million  primarily  relates to
the mattress  fabrics  segment.  The company  currently  estimates  depreciation
expense to be $6.9 million for fiscal 2009, of which $3.6 million relates to the
mattress  fabrics  segment and $3.3 million  relates to the  upholstery  fabrics
segment (which  includes $2.1 million in accelerated  depreciation in connection
with the  consolidation  of certain  plant  facilities  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%. At November 2, 2008 and April 27, 2008, the company had total amounts due
regarding  capital   expenditures   totaling  $2.0  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 -
$275,000.

In May 2008,  the company  entered into a capital  lease to finance a portion of
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
which  commenced on July 1, 2008,  and are being 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 - $280,000.

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") for
financial  assets and  liabilities  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.

                                      I-43


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 November 2, 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                82               Not applicable             82


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.

                                      I-44


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.

The FASB issued SFAS No. 160,"Noncontrolling Interests in Consolidated Financial
Statements  - an  amendment  of ARB  No.  51."  It is  effective  for  financial
statements  issued for fiscal years  beginning  after  December  15,  2008,  and
interim  periods within those fiscal years.  Earlier  application is prohibited.
SFAS No. 160 requires that accounting and reporting  minority  interests will be
re-characterized  as non-controlling  interests and classified as a component of
equity.  SFAS No. 160 also  establishes  reporting  requirements and disclosures
that clearly  identify and distinguish  between  interests of the parent and the
interests of the non-controlling  owners. This statement applies to all entities
that  prepare  consolidated  financial  statements,  but will  affect only those
entities  that  have  an  outstanding  non-controlling  interest  in one or more
subsidiaries or that deconsolidate a subsidiary. This statement is effective for
interim periods  beginning in fiscal 2010 and is not expected to have a material
effect on our consolidated financial statements to the extent we do not obtain a
non-controlling interest in an entity 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
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.

                                      I-45


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  on November 15, 2008.  The adoption of SFAS 162 is not expected to
have a  material  impact  on the  company's  results  of  operations,  financial
condition, and equity.

In June 2008, the FASB issued FASB Staff Position No. EITF  03-06-1,"Determining
Whether   Instruments   Granted  in   Share-Based   Payment   Transactions   are
Participating  Securities,'  (FSP EITF  03-6-1).  FSP EITF 03-6-1  requires that
unvested share-based payment awards containing non-forfeited rights to dividends
be included in the computation of earnings per common share. The adoption of FSP
EITF  03-6-1 is  effective  January 1, 2009 and  restrospective  application  is
required.  This statement will be effective  beginning with our third quarter of
this fiscal year.  We are  currently  determining  the impact,  if any, FSP EITF
03-6-1 will have on our consolidated financial statements.

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.

Building Lease - Bodet & Horst Acquisition

In connection with the asset purchase  agreement,  the company assumed the lease
of the building where the operation is located. This lease is with a partnership
owned by certain  shareholders  and officers of the company and their  immediate
families.  The lease provides for monthly  payments of $12,704,  expires on June
30, 2010,  and contains a renewal  option for an additional  three years.  As of
November 2, 2008,  the minimum  lease payment  requirements  over the next three
fiscal years are: FY 2009 - $114,000; FY 2010 - $152,000; and FY 2011 - $25,000.

Capital Lease Obligation

In May 2008,  the company  entered into a capital  lease to finance a portion of
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
which  commenced on July 1, 2008,  and are being 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 - $280,000.

                                      I-46


Inflation

Any  significant  increase in the company's raw material  costs,  utility/energy
costs and general economic inflation could have a material adverse impact on the
company,  because  competitive  conditions have limited the company's ability to
pass significant operating cost increases on to its customers.

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

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company's  exposure to interest
rate risk consists of floating rate debt based on the London  Interbank  Offered
Rate (LIBOR) plus an  adjustable  margin under the  company's  revolving  credit
agreement in the United States and its real estate term loans. As of November 2,
2008, there were $6.2 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 November 2, 2008.  At November 2, 2008,  $27.8 million of the
company's total  borrowings of $32.2 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
November  2, 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 November 2, 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 November 2, 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.

                                      I-47


There has been no change in our internal  control over financial  reporting that
occurred during the quarter ended November 2, 2008 that has materially affected,
or is  reasonably  likely  to  materially  affect,  our  internal  control  over
financial reporting.


                                      I-48


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

Item 1. Legal Proceedings

There has not been any material  changes  with regards to our legal  proceedings
during  the six  months  ended  November  2,  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 this 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.

The company's market  capitalization  and shareholders  equity have fallen below
the level required for continued listing on the New York Stock Exchange.

Our common  stock is  currently  traded on the New York Stock  Exchange  (NYSE).
Under the NYSE's  current  listing  standards,  we are  required  to have market
capitalization  or  shareholders  equity of more than $75  million  to  maintain
compliance with continued listing standards. The company's market capitalization
and shareholders equity are both now below $75 million. As a result, the company
will be listed as "below  compliance" with NYSE listing  standards,  and we must
submit  a plan  regarding  our  ability  to  return  to  compliance  with  these
standards.  Regardless of this plan, if our average market capitalization over a
30  trading-day  period  is below $25  million,  the NYSE is  expected  to start
immediate  delisting  procedures.  If the  company  is not able to return to and
maintain  compliance  with the NYSE  standards,  our stock will be delisted from
trading on the NYSE,  resulting in the need to find another  market on which our
stock  can be  listed  or  causing  our stock to cease to be traded on an active
market,  which could result in a reduction in the  liquidity for our stock and a
reduction in demand for our stock.

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  operations.  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 4. Submission of Matters to a Vote of Security Holders

The Annual Meeting of Shareholders of the company was held in High Point,  North
Carolina  on  September  23,  2008.  Of the  12,648,027  shares of common  stock
outstanding  on the record date of July 17,  2008,  11,789,549  shares of common
stock were present in person or by proxy.

At the Annual Meeting, shareholders voted on:

Proposal 1

Election of Directors

Director Nominee               For                  Withheld
----------------               ---                  --------

Kenneth R. Larson              11,595,724           193,825

Kenneth W. McAllister          11,595,241           194,308

Franklin N. Saxon              11,438,424           351,125

                                      II-1


Proposal 2

Ratify  the  appointment  of Grant  Thornton  LLP as the  company's  independent
auditors for fiscal 2009

For               11,782,840

Against                5,023

Abstain                1,686


Item 5. Other Information.


On December 11,  2008,  the New York Stock  Exchange  ("NYSE")  provided  formal
notice to the company  that it is not in  compliance  with the NYSE's  continued
listing standards because over a consecutive 30 trading-day period the company's
average market  capitalization  was less than $75  million,($32.8  million as of
December 11, 2008),  and its most  recently  reported  shareholders'  equity was
below $75  million  ($46,507,000  as of  November  2,  2008,  the most  recently
reported date).  Under  applicable NYSE  procedures,  unless the NYSE determines
otherwise, the company has 45 days from the date of its receipt of the notice to
submit a plan to the NYSE to demonstrate its ability to achieve  compliance with
the continued listing standards within 18 months.  The company intends to submit
a plan to demonstrate  compliance with the listing standards within the required
time  frame.  If the plan is  accepted,  the NYSE will  monitor the company on a
quarterly  basis and can deem the plan  period  over  prior to the end of the 18
months if a company is able to  demonstrate  returning  to  compliance  with the
applicable  continued listing standards (which would mean the company would have
to either increase its shareholders' equity to $75 million or demonstrate market
capitalization  of at least $75  million),  or achieving  the ability to qualify
under an original listing  standard,  for a period of two consecutive  quarters.
Regardless of this plan, if the company's average market  capitalization  over a
30  trading-day  period falls below $25  million,  the NYSE is expected to start
immediate  delisting  procedures.  Beginning on or about  December 18, 2008, the
NYSE  will make  available  on its  consolidated  tape an  indicator,  ".BC," to
indicate that the company is below the NYSE's  quantitative  listing  standards.
The  indicator  will be removed at such time as the company is deemed  compliant
with the NYSE's continued listing standards.


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         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.

       10.2         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.

       10.3         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.

                                      II-2


       10.4         Thirteenth   Amendment  to  Amended  and   Restated   Credit
                    Agreement  dated as of November 3, 2008 among Culp, Inc. and
                    Wachovia  Bank,  National  Association as Agent and as Bank,
                    filed  as  Exhibit  10.1 to the  company's  Form  8-K  dated
                    November 6, 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-3


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: December 12, 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-4


                                  EXHIBIT INDEX


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

          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.