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

                                  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 October 28, 2007

                           Commission File No. 0-12781


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

            NORTH CAROLINA                           56-1001967
    (State or other jurisdiction of               (I.R.S. Employer
 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 of the  Securities  Exchange  Act of 1934  during the
preceding 12 months and (2) has been subject to the filing  requirements  for at
least the past 90 days. |X| YES    NO |_|

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

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

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

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

            Common shares outstanding at October 28, 2007: 12,634,526
                                Par Value: $0.05

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



                               INDEX TO FORM 10-Q
                      For the period ended October 28, 2007




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

Item 1. Unaudited Interim Consolidated Financial Statements:

          Consolidated Statements of Net Income -- Three and Six Months       I-1
           Ended October 28, 2007 and October 29, 2006

          Consolidated Balance Sheets -- October 28, 2007, October 29, 2006   I-2
           and April 29, 2007

          Consolidated Statements of Cash Flows -- Six Months Ended October   I-3
           28, 2007 and October 29, 2006

          Consolidated Statements of Shareholders' Equity                     I-4

          Notes to Consolidated Financial Statements                          I-5

          Cautionary Statement Concerning Forward-Looking Information         I-24

Item 2. Management's Discussion and Analysis of Financial Condition and       I-24
 Results of Operations

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

Item 4. Controls and Procedures                                               I-37

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

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-3

Signatures                                                                    II-4




Item 1. Financial Statements




                                                       CULP, INC.
                                         CONSOLIDATED STATEMENTS OF NET INCOME
                     FOR THE THREE MONTHS AND SIX MONTHS ENDED OCTOBER 28, 2007 AND OCTOBER 29, 2006
                                                       (UNAUDITED)
                                    (Amounts in Thousands, Except for Per Share Data)


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

                                                    Amounts                                  Percent of Sales
                                         -----------------------------                 ----------------------------
                                          October 28,    October 29,       % Over       October 28,    October 29,
                                              2007           2006         (Under)          2007           2006
                                         -------------- -------------- --------------  --------------  ------------

                                                                                              
Net sales                               $        64,336         59,040           9.0%          100.0%        100.0%
Cost of sales                                    55,914         51,049           9.5%           86.9%         86.5%
                                         -------------- -------------- --------------  --------------  ------------
   Gross profit                                   8,422          7,991           5.4%           13.1%         13.5%

Selling, general and
  administrative expenses                         5,838          6,273         (6.9)%            9.1%         10.6%
Restructuring (credit) expense                     (84)             43         295.3%          (0.1)%          0.1%
                                         -------------- -------------- --------------  --------------  ------------
   Income from operations                         2,668          1,675          59.3%            4.1%          2.8%

Interest expense                                    809            938        (13.8)%            1.3%          1.6%
Interest income                                    (63)           (51)          23.5%          (0.1)%        (0.1)%
Other expense                                       463             31          N.M.             0.7%          0.1%
                                         -------------- -------------- --------------  --------------  ------------
   Income before income taxes                     1,459            757          92.7%            2.3%          1.3%

Income taxes *                                     (95)           (55)          72.7%          (6.5)%        (7.3)%
                                         -------------- -------------- --------------  --------------  ------------
   Net income                           $         1,554            812          91.4%            2.4%          1.4%
                                         ============== ============== ==============  --------------  ------------

Net income per share, basic             $          0.12           0.07          71.4%
Net income per share, diluted           $          0.12           0.07          71.4%
Average shares outstanding, basic                12,635         11,686           8.1%
Average shares outstanding, diluted              12,809         11,689           9.6%


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

                                                    Amounts                                  Percent of Sales
                                         -----------------------------                 ----------------------------
                                          October 28,    October 29,       % Over       October 28,    October 29,
                                              2007           2006          (Under)         2007           2006
                                         -------------- -------------- --------------  --------------  ------------

Net sales                               $       129,566        121,625           6.5%          100.0%        100.0%
Cost of sales                                   112,088        105,574           6.2%           86.5%         86.8%
                                         -------------- -------------- --------------  --------------  ------------
   Gross profit                                  17,478         16,051           8.9%           13.5%         13.2%

Selling, general and
  administrative expenses                        12,159         12,846         (5.3)%            9.4%         10.6%
Restructuring expense                               348            466        (25.3)%            0.3%          0.4%
                                         -------------- -------------- --------------  --------------  ------------
   Income from operations                         4,971          2,739          81.5%            3.8%          2.3%

Interest expense                                  1,627          1,888        (13.8)%            1.3%          1.6%
Interest income                                   (121)           (97)          24.7%          (0.1)%        (0.1)%
Other expense                                       695             60          N.M.             0.5%          0.0%
                                         -------------- -------------- --------------  --------------  ------------
   Income before income taxes                     2,770            888         211.9%            2.1%          0.7%

Income taxes *                                      365           (58)       (729.3)%           13.2%        (6.5)%
                                         -------------- -------------- --------------  --------------  ------------
   Net income                           $         2,405            946         154.2%            1.9%          0.8%
                                         ============== ============== ==============  --------------  ------------


Net income per share, basic             $          0.19           0.08         137.5%
Net income per share, diluted           $          0.19           0.08         137.5%
Average shares outstanding, basic                12,609         11,679           8.0%
Average shares outstanding, diluted              12,776         11,682           9.4%

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

See accompanying notes to consolidated financial statements.



                                      I-1




                                                      CULP, INC.
                                              CONSOLIDATED BALANCE SHEETS
                                 OCTOBER 28, 2007, OCTOBER 29, 2006 AND APRIL 29, 2007
                                                      (UNAUDITED)
                                                 (Amounts in Thousands)


                                                        Amounts                 Increase
                                               --------------------------      (Decrease)
                                               October 28,  October 29,                           * April 29,
                                                                         ------------------------
                                                   2007         2006       Dollars     Percent        2007
                                               ------------ ------------ ----------- ------------ ------------
                                                                                         
Current assets:
      Cash and cash equivalents               $      16,830        9,706       7,124        73.4%       10,169
      Accounts receivable, net                       22,885       23,286       (401)       (1.7)%       29,290
      Inventories                                    41,518       44,430     (2,912)       (6.6)%       40,630
      Deferred income taxes                           5,376        7,120     (1,744)      (24.5)%        5,376
      Assets held for sale                              341        1,571     (1,230)      (78.3)%        2,499
      Income taxes receivable                           491            -         491       100.0%            -
      Other current assets                            1,271        1,506       (235)      (15.6)%        1,824
                                               ------------ ------------ ----------- ------------ ------------
            Total current assets                     88,712       87,619       1,093         1.2%       89,788

Property, plant and equipment, net                   37,887       42,487     (4,600)      (10.8)%       37,773
Goodwill                                              4,114        4,114           -         0.0%        4,114
Deferred income taxes                                25,762       22,023       3,739        17.0%       25,683
Other assets                                          2,439        1,354       1,085        80.1%        2,588
                                               ------------ ------------ ----------- ------------ ------------

            Total assets                      $     158,914      157,597       1,317         0.8%      159,946
                                               ============ ============ =========== ============ ============



Current liabilities:
      Current maturities of long-term debt    $      12,834        7,742       5,092        65.8%       16,046
      Lines of credit                                 4,016            -       4,016       100.0%        2,593
      Accounts payable                               21,124       18,540       2,584        13.9%       23,585
      Accrued expenses                                9,040        9,001          39         0.4%        8,670
      Accrued restructuring costs                     2,356        3,017       (661)      (21.9)%        3,282
      Income taxes payable - current                      -        3,880     (3,880)     (100.0)%        4,579
                                               ------------ ------------ ----------- ------------ ------------
            Total current liabilities                49,370       42,180       7,190        17.0%       58,755

Income taxes payable - long-term                      4,299            -       4,299       100.0%            -
Long-term debt, less current maturities              22,120       39,554    (17,434)      (44.1)%       22,114
                                               ------------ ------------ ----------- ------------ ------------

            Total liabilities                        75,789       81,734     (5,945)       (7.3)%       80,869

Shareholders' equity                                 83,125       75,863       7,262         9.6%       79,077
                                               ------------ ------------ ----------- ------------ ------------

            Total liabilities and
            shareholders' equity              $     158,914      157,597       1,317         0.8%      159,946
                                               ============ ============ =========== ============ ============

Shares outstanding                                   12,635       11,687         948         8.1%       12,569
                                               ============ ============ =========== ============ ============


* Derived from audited financial statements.

See accompanying notes to consolidated financial statements.


                                       I-2





                                           CULP, INC.
                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED OCTOBER 28, 2007 AND OCTOBER 29, 2006
                                          (UNAUDITED)
                                     (Amounts in Thousands)


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

                                                                             Amounts
                                                                  ------------------------------
                                                                   October 28,      October 29,
                                                                      2007             2006
                                                                  -------------    -------------

Cash flows from operating activities:
                                                                             
   Net income                                                    $        2,405              946
   Adjustments to reconcile net income to net cash
      provided by (used in) operating activities:
         Depreciation                                                     2,892            3,364
         Amortization of other assets                                       186               41
         Stock-based compensation                                           366              287
         Excess tax benefit related to stock options
          exercised                                                        (21)                -
         Deferred income taxes                                              266          (1,847)
         Restructuring expenses, net of gain on sale of related
          assets                                                             73            (364)
         Changes in assets and liabilities:
             Accounts receivable                                          6,625            5,763
             Inventories                                                  (888)          (7,737)
             Other current assets                                           553            (219)
             Other assets                                                  (31)              148
             Accounts payable                                           (1,687)          (1,965)
             Accrued expenses                                               370            1,156
             Accrued restructuring                                      (1,002)          (1,037)
             Income taxes payable                                         (250)            1,392
                                                                  -------------    -------------
                Net cash provided by (used in) operating
                 activities                                               9,857             (72)
                                                                  -------------    -------------

Cash flows from investing activities:
   Capital expenditures                                                 (3,385)          (1,705)
   Proceeds from the sale of buildings and equipment                      2,045            2,738
                                                                  -------------    -------------
                Net cash (used in) provided by investing
                 activities                                             (1,340)            1,033
                                                                  -------------    -------------

Cash flows from financing activities:
   Proceeds from lines of credit                                          1,423                -
   Payments on vendor-financed capital expenditures                       (499)            (670)
   Payments on long-term debt                                           (3,206)            (426)
   Proceeds from common stock issued                                        405              127
   Excess tax benefit related to stock options exercised                     21                -
                                                                  -------------    -------------
                Net cash used in financing activities                   (1,856)            (969)
                                                                  -------------    -------------

Increase (decrease) in cash and cash equivalents                          6,661              (8)

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

Cash and cash equivalents at end of period                       $       16,830            9,706
                                                                  =============    =============

See accompanying notes to consolidated financial statements.



                                      I-3





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


                                                                            Capital
                                                                          Contributed            Accumulated
                                                                          in Excess                 Other          Total
                                                        Common Stock        of Par    Retained  Comprehensive  Shareholders'
                                                     Shares      Amount      Value    Earnings  Income (Loss)      Equity
                                                  ------------- --------- ----------- --------- ------------- ---------------
                                                                                             
Balance, April 30, 2006                              11,654,959  $    584     40,350    33,571           18    $      74,523
    Net loss                                                  -         -          -    (1,316)           -           (1,316)
    Stock-based compensation                                  -         -        525         -            -              525
    Loss on cash flow hedge, net of taxes                     -         -          -         -          (22)             (22)
    Common stock issued in connection
       with acquisition of assets                       798,582        40      5,043         -            -            5,083
    Common stock issued in connection
       with stock option plans                          115,750         5        279         -            -              284
                                                  ------------- --------- ----------  --------- ------------- ---------------
Balance, April 29, 2007                              12,569,291       629     46,197    32,255           (4)          79,077
    Net income                                                -         -          -     2,405            -            2,405
    Stock-based compensation                                  -         -        366         -            -              366
    Gain on cash flow hedge, net of taxes                     -         -          -         -            4                4
    Excess tax benefit related to stock
       options exercised                                      -         -         21         -            -               21
    Common stock issued in connection
       with stock option plans                           65,235         3        402         -            -              405
    Cumulative effect of adopting FASB
       Interpretation No. 48                                  -         -          -       847            -              847
                                                  ------------- --------- ----------  --------- ------------- ---------------
Balance, October 28, 2007                            12,634,526  $    632     46,986    35,507            -    $      83,125
                                                  ============= ========= ==========  ========= ============= ===============


See accompanying notes to consolidated financial statements.

                                      I-4


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

1.  Basis of Presentation

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

The company's  six months ended October 28, 2007 and October 29, 2006  represent
26 week periods.

Reclassifications

Certain prior year amounts in the Consolidated Statement of Income for the three
months  ended  October  29,  2006  have  been  conformed  to  the  current  year
presentation.  Sales  proceeds  received on  equipment  with no  carrying  value
related to closed  plant  facilities  of $307,000  was  reclassified  from other
expense to restructuring expense to conform to the current year presentation.

Foreign Currency Adjustments

The United States dollar is the functional  currency for the company,  including
its, Canadian and Chinese subsidiaries. All foreign currency asset and liability
accounts are remeasured  into U.S.  dollars at exchange rates at the end of each
reporting period,  except for inventories,  and property,  plant, and equipment,
which are recorded at historical  rates.  Foreign currency revenues and expenses
are remeasured at average exchange rates in effect during each reporting period,
except for  certain  expenses  related  to balance  sheet  amounts  recorded  at
historical  exchange  rates.  Exchange  gains and losses from  remeasurement  of
foreign currency denominated monetary assets and liabilities are recorded in the
other  expense  line item in the  Consolidated  Statements  of Net Income in the
period in which they occur.

The value of the U.S.  dollar  relative to the Canadian  dollar declined 11% for
the three-month period ending October 28, 2007.  Foreign currency  remeasurement
losses for the Canadian subsidiary were $359,000 and $53,000 for the three-month
periods ending October 28, 2007 and October 29, 2006, respectively.  The Chinese
subsidiary had a remeasurement loss of $31,000 for the three-month period ending
October 28, 2007 and a remeasurement  gain of $72,000 for the three-month period
ending October 29, 2006.

The value of the U.S.  dollar  relative to the Canadian  dollar declined 16% for
the six-month  period ending October 28, 2007.  Foreign  currency  remeasurement
losses for the Canadian  subsidiary  were $501,000 and $41,000 for the six-month
periods ending October 28, 2007 and October 29, 2006, respectively.  The Chinese
subsidiary had a remeasurement  loss of $67,000 for the six-month  period ending
October 28, 2007 and a remeasurement  gain of $112,000 for the six-month  period
ending October 29, 2006.

                                       I-5


Accounting for Uncertainty in Income Taxes

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

2.  Stock-Based Compensation

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

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 company recorded $155,000 and
$287,000 of compensation expense for stock options within selling,  general, and
administrative  expense for the three-month and six-month  periods ended October
29, 2006.

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

The remaining  unrecognized  compensation  costs  related to unvested  awards at
October 28, 2007 is $1.3  million  which is  expected  to be  recognized  over a
weighted average period of 1.9 years.

                                      I-6


On  September  20,  2007,  the  company's  shareholders  approved  a new  equity
incentive  plan entitled the Culp,  Inc. 2007 Equity  Incentive Plan (the "2007"
Plan"). The 2007 Plan will expand the types of equity based awards available for
grant by the company's Compensation Committee.  The types of equity based awards
available for grant include stock options, stock appreciation rights, restricted
stock and restricted stock units,  performance  units,  and other  discretionary
awards as determined by the  Compensation  Committee.  An aggregate of 1,200,000
shares of common  stock were  authorized  for issuance  under the 2007 Plan.  In
conjunction  with the approval of the 2007 Plan, the company's 2002 Stock Option
Plan was terminated (with the exception of currently outstanding options) and no
additional options will be granted under the 2002 Stock Plan.

Under the company's  prior stock option plans  (terminated  with the approval of
the 2007  Plan)  and the 2007  Plan,  employees  and  directors  were and may be
granted  options to purchase  shares of common stock at the fair market value on
the date of grant.  Options granted under these plans generally vest over two to
four years and expire five to ten years after the date of grant.  The fair value
of each option award was  estimated  on the date of grant using a  Black-Scholes
option-pricing  model.  The fair value of stock options  granted to employees at
each grant date under the 2002 stock  option  plan  during the  three-month  and
six-month  periods  ended  October  28,  2007 and October 29, 2006 was $4.74 and
$2.43 per share using the following assumptions:

--------------------------------------------------------------------------------
                                                      2008                2007
--------------------------------------------------------------------------------
Risk-free interest rate                           4.92% - 5.09%            5.03%
Dividend yield                                            0.00%            0.00%
Expected volatility                             38.59% - 65.74%           67.03%
Expected term (in years)                             1.1 - 8.0              1.6
--------------------------------------------------------------------------------
The fair value of stock  options  granted to  directors at each grant date under
the 2007 Plan for the three-month  and six-month  periods ended October 28, 2007
and the 2002 stock option plan for the three-month  and six-month  periods ended
October 29, 2006 were $7.19 and $3.68 per share using the following assumptions:

--------------------------------------------------------------------------------
                                                      2008                2007
--------------------------------------------------------------------------------
Risk-free interest rate                               4.56%                4.57%
Dividend yield                                        0.00%                0.00%
Expected volatility                                  66.28%               68.36%
Expected term (in years)                               8.0                  6.8
--------------------------------------------------------------------------------

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

                                      I-7


The following  table  summarizes  the stock options  (vested and unvested) as of
October 28, 2007 and option activity during the six-month period then ended:

--------------------------------------------------------------------------------
                                         Weighted-     Weighted-
                                          Average       Average     Aggregate
                                         Exercise     Contractual   Intrinsic
                               Shares      Price         Term         Value
--------------------------------------------------------------------------------
Outstanding, April 29, 2007    926,000   $    7.22
Granted                        145,500        8.81
Expired/Canceled              (117,750)      12.43
Exercised                      (65,235)       6.10                  $  241,765
--------------------------------------------------------------------------------
Outstanding, October 28, 2007  888,515   $   6.88       3.9 Years  $ 2.8 million
--------------------------------------------------------------------------------

At October 28, 2007,  there were  1,194,000  shares  available for future grants
under the company's 2007 Plan.  Outstanding  options to purchase  444,393 shares
were  exercisable and had a weighted  average exercise price of $7.75 per share,
an aggregate  intrinsic value of $1.3 million and a weighted average contractual
term of 2.58 years.

The company has a stock-based  compensation  agreement  with an individual  that
requires the company to settle in cash and is indexed by shares of the company's
common  stock as defined in the  agreement.  The cash  settlement  is based on a
30-day  average  closing  price  of the  company's  common  stock at the time of
payment. At October 28, 2007, this agreement was indexed by approximately 85,000
shares of the  company's  common  stock.  The fair  value of this  agreement  is
included in accrued  expenses  and was  approximately  $869,000  and $870,000 at
October 28, 2007 and April 29, 2007, respectively.

3.  Accounts Receivable

A summary of accounts receivable follows:

--------------------------------------------------------------------------------
 (dollars in thousands)                      October 28, 2007    April 29, 2007
--------------------------------------------------------------------------------
Customers                                          $ 24,605          $ 31,192
Allowance for doubtful accounts                      (1,148)           (1,332)
Reserve for returns and allowances and discounts       (572)             (570)
--------------------------------------------------------------------------------
                                                   $ 22,885          $ 29,290
--------------------------------------------------------------------------------

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

--------------------------------------------------------------------------------
                                                    Six months ended
(dollars in thousands)                     October 28, 2007    October 29, 2006
--------------------------------------------------------------------------------
Beginning balance                              $ (1,332)           $ (1,049)
Provision (recovery) of bad debt expense             15                (115)
Write-offs, net of recoveries                       169                  72
--------------------------------------------------------------------------------
Ending balance                                 $ (1,148)           $ (1,092)
--------------------------------------------------------------------------------

                                      I-8


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

--------------------------------------------------------------------------------
                                                    Six months ended
(dollars in thousands)                     October 28, 2007    October 29, 2006
--------------------------------------------------------------------------------
Beginning balance                              $   (570)           $   (826)
Provision for returns and allowances
    and discounts                                (1,437)             (1,235)
Discounts taken                                   1,435                 905
--------------------------------------------------------------------------------
Ending balance                                 $   (572)           $ (1,156)
--------------------------------------------------------------------------------

4.  Inventories

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

A summary of inventories follows:

--------------------------------------------------------------------------------
(dollars in thousands)                     October 28, 2007     April 29, 2007
--------------------------------------------------------------------------------
Raw materials                                  $ 10,851            $ 10,200
Work-in-process                                   1,933               1,711
Finished goods                                   28,734              28,719
--------------------------------------------------------------------------------
                                               $ 41,518            $ 40,630
--------------------------------------------------------------------------------

5.  Other Assets

A summary of other assets follows:

--------------------------------------------------------------------------------
(dollars in thousands)                     October 28, 2007     April 29, 2007
--------------------------------------------------------------------------------
Cash surrender value - life insurance          $  1,154            $  1,154
Non-compete agreement, net                          933               1,076
Other                                               352                 358
--------------------------------------------------------------------------------
                                               $  2,439            $  2,588
--------------------------------------------------------------------------------

At  October  28,  2007 and April 29,  2007,  the  gross  carrying  amount of the
non-compete  agreement was $1.1 million.  At October 28, 2007 and April 29, 2007
accumulated amortization for the non-compete agreement was $215,000 and $72,000,
respectively.  The  non-compete  agreement will be amortized on a  straight-line
basis over the four year life of the  agreement.  Amortization  expense  for the
non-compete  agreement for the  three-month  and six month periods ended October
28, 2007 were $72,000 and $144,000,  respectively.  No amortization  expense for
this  non-compete  agreement  was  incurred  during the  six-month  period ended
October 29, 2006.  The remaining  amortization  expense for the next four fiscal
years follows: FY 2008 - $144,000; FY 2009 - $287,000;  FY 2010 - $287,000;  and
FY 2011 - $215,000.

                                      I-9


6.  Accounts Payable

A summary of accounts payable follows:

--------------------------------------------------------------------------------
 (dollars in thousands)                    October 28, 2007     April 29, 2007
--------------------------------------------------------------------------------
Accounts payable-trade                         $ 20,341            $ 22,027
Accounts payable-capital expenditures               783               1,558
--------------------------------------------------------------------------------
                                               $ 21,124            $ 23,585
--------------------------------------------------------------------------------

7.  Accrued Expenses

A summary of accrued expenses follows:

--------------------------------------------------------------------------------
(dollars in thousands)                     October 28, 2007     April 29, 2007
--------------------------------------------------------------------------------
Compensation, commissions and related benefits $  4,081            $  4,941
Interest                                            310                 314
Accrued rebates                                   2,018               1,013
Other                                             2,631               2,402
--------------------------------------------------------------------------------
                                               $  9,040            $  8,670
--------------------------------------------------------------------------------

8.  Long-Term Debt and Lines of Credit

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

--------------------------------------------------------------------------------
 (dollars in thousands)                    October 28, 2007     April 29, 2007
--------------------------------------------------------------------------------
Unsecured term notes                           $ 27,688            $ 30,905
Real estate loan - I                              3,935               4,039
Real estate loan - II                             2,500               2,500
Canadian government loan                            831                 716
--------------------------------------------------------------------------------
                                                 34,954              38,160
Current maturities of long-term debt            (12,834)            (16,046)
--------------------------------------------------------------------------------
   Long-term debt, less current maturities     $ 22,120            $ 22,114
--------------------------------------------------------------------------------
Lines of credit                                $  4,016            $  2,593
--------------------------------------------------------------------------------
Total borrowings                               $ 38,970            $ 40,753
--------------------------------------------------------------------------------

Term Notes

The company's  unsecured term notes have a fixed interest rate of 8.80% (payable
semi-annually  in March and September and subject to prepayment  provisions each
fiscal  quarter as defined in the  agreement)  and are  payable  over an average
remaining  term of two years  beginning  November 2007 through  March 2010.  The
principal payments are required to be paid in annual  installments over the next
three years as follows:  Year 1 - $12.7 million; Year 2 - $7.5 million; and Year
3 - $7.5 million.  The company  prepaid $2.2 million  during the first  quarter,
$1.0 million in the second  quarter,  and $4.3  million in November  2007 all of
which was scheduled to be due in March 2008.

                                      I-10


Real Estate Loan - I

The company  has a real  estate loan that is secured by a lien on the  company's
corporate  headquarters  office located in High Point,  NC. This term loan bears
interest at the one-month LIBOR plus an adjustable  margin (7.52% at October 28,
2007) based on the company's  debt/EBITDA ratio, as defined in the agreement and
is payable in varying monthly  installments through September 2010, with a final
payment of $3.3 million in October 2010.

Real Estate Loan - II

The company has a term loan in the amount of $2.5 million in connection with the
ITG  asset  purchase  agreement.  This  term  loan is  secured  by a lien on the
company's  corporate  headquarters  office  located in High Point,  NC and bears
interest at the one-month LIBOR plus an adjustable  margin (8.13% at October 28,
2007) based on the company's  debt/EBITDA  ratio,  as defined in the  agreement.
This  agreement  requires  the company to pay  interest  monthly with the entire
principal due on June 30, 2010.

Revolving Credit Agreement - United States

The company has an unsecured credit agreement that provides for a revolving loan
commitment of $6.5 million, including letters of credit up to $5.5 million. This
agreement  expires on December 31,  2007,  and bears  interest at the  one-month
LIBOR  plus an  adjustable  margin  (7.52% at  October  28,  2007)  based on the
company's  debt/EBITDA  ratio,  as defined in the  agreement.  As of October 28,
2007,  there were $2.3  million in  outstanding  letters of credit (all of which
related  to  workers  compensation)  and no  borrowings  outstanding  under  the
agreement.

Revolving Credit Agreement - China

The company's China subsidiary has an unsecured  revolving credit agreement with
a bank in China to provide a line of credit  available  up to  approximately  $4
million,  of which  approximately $1 million  includes  letters of credit.  This
credit  agreement  expires on February 1, 2008 and has an annual renewal option.
The company  borrowed a total of $4.0 million in installments of $1.3 million in
February  2007,  $1.3 million in March 2007,  and $1.4 million in October  2007.
Each  installment  is up for renewal one year from the date of borrowing and the
bank is required to provide an advance  notice of one year for repayment of each
respective  installment.  Interest  is  paid  on a  quarterly  basis  at a  rate
determined by the Chinese  government (with interest rates ranging from 5.81% to
6.93% at October 28, 2007). As of October 28, 2007,  approximately  $4.0 million
was outstanding under the agreement.

Canadian Government Loan

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

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios.  At October 28, 2007,  the company was in compliance
with these financial covenants.

                                      I-11




The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $12.8 million; Year 2 - $7.8 million; Year 3 - $13.7 million; Year
4 - $208,000; Year 5 - $208,000; and thereafter - $225,000.

9. Interest Rate Hedging

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

The company accounts for the interest rate swap as a cash flow hedge whereby the
fair value of this  contract is reflected  in other  assets in the  accompanying
consolidated  balance  sheets  with the offset  recorded  as  accumulated  other
comprehensive  income  (loss).  The fair  value of the  interest  rate  swap was
immaterial to the company's  financial  statements at October 28, 2007 and April
29, 2007.  The fair value of the interest rate swap  agreement was determined by
quoted market prices.

10.  Cash Flow Information

Payments for interest and income taxes are as follows:

--------------------------------------------------------------------------------
                                                    Six months ended
(dollars in thousands)                     October 28, 2007    October 29, 2006
--------------------------------------------------------------------------------
Interest                                       $  1,631            $  1,928
Income tax payments                                 830                 443
--------------------------------------------------------------------------------

The company did not utilize any vendor  financing  for its capital  expenditures
for the six months ended October 28, 2007 and October 29, 2006.

11.  Restructuring and Asset Impairment Charges

The following  summarizes the fiscal 2008 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      October 28,
(dollars in thousands)                 April 29, 2007    Credits       Premiums       Charges       Payments          2007
--------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
December 2006 Upholstery fabrics (1)   $         1,545   $     (260)     $    (251)    $     417     $    (161)    $    1,290
September 2005 Upholstery fabrics (2)              258          (34)             5            (1)          (18)           210
August 2005 Upholstery fabrics (3)                  18          (29)            11           100          (100)             -
Fiscal 2005 Upholstery fabrics (4)                 154          (67)             -            30           (82)            35
Fiscal 2003 Culp Decorative fabrics (5)          1,307           (8)           (28)            -          (450)           821
--------------------------------------------------------------------------------------------------------------------------------
Totals                                 $       3,282 $         (398)     $    (263)    $     546     $    (811)    $    2,356(6)
--------------------------------------------------------------------------------------------------------------------------------


(1)     The  restructuring  accrual at October  28,  2007,  represents  employee
        termination  benefits and lease  termination  and exit costs of $794 and
        $496,  respectively.  The  restructuring  accrual  at  April  29,  2007,
        represents employee  termination benefits and lease termination and exit
        costs of $1,304 and $241, respectively. At October 28, 2007, assets held
        for sale  consisted  of a  building  with a value of $341.  At April 29,
        2007,  assets held for sale  consisted of buildings and equipment with a
        value of $2.2 million.


                                      I-12



(2)     The  restructuring  accrual at October  28,  2007,  represents  employee
        termination  benefits  and lease  termination  and exit  costs of $2 and
        $208,  respectively.  The  restructuring  accrual  at  April  29,  2007,
        represents employee  termination benefits and lease termination and exit
        costs of $31 and $227, respectively.
(3)     The  restructuring   accrual  at  April  29,  2007  represents  employee
        termination  benefits  of $18.  At October 28, 2007 there were no assets
        held for sale.  At April 29,  2007,  assets held for sale  consisted  of
        equipment with a value of $225,000.
(4)     The  restructuring  accrual at October  28,  2007,  represents  employee
        termination benefits and lease termination and exit costs of $2 and $33,
        respectively.  The restructuring  accrual at April 29, 2007,  represents
        employee  termination  benefits and lease  termination and exit costs of
        $100 and $54, respectively.
(5)     The  restructuring  accrual  at October  28,  2007  represents  employee
        termination benefits and lease termination and exit costs of $4 and $817
        respectively.  The  restructuring  accrual at April 29, 2007  represents
        employee  termination  benefits and lease  termination and exit costs of
        $43 and $1,264, respectively.
(6)     The company's existing  restructuring  plans as of October 28, 2007 will
        be substantially completed by the end of fiscal 2008.

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



--------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Sales
                            Operating                                                                Proceeds from
                            Costs on      Lease     Write-Downs                Asset      Employee     Equipment
                             Closed    Termination of Buildings   Inventory   Movement  Termination     With No
(dollars in thousands)     Facilities     Costs    and Equipment  Markdowns    Costs      Benefits   Carrying Value    Total
--------------------------------------------------------------------------------------------------------------------------------
December 2006 Upholstery
                                                                                               
 fabrics (7)                $      741   $    417    $       388   $     404   $    127   $    (260)   $      (315)    $  1,502
September 2005 Upholstery
 fabrics (8)                         -         (1)             -           -          -         (34)             -          (35)
August 2005 Upholstery
 fabrics (9)                         -        100              -           -          -         (29)             -           71
Fiscal 2005 Upholstery
 fabrics (10)                        -         30              -           -          -         (67)             -          (37)
Fiscal 2003 Culp Decorative
 fabrics (11)                       13          -              -           -          -          (8)             -            5
--------------------------------------------------------------------------------------------------------------------------------
Totals                      $      754   $    546    $       388   $     404   $    127   $    (398)   $      (315)    $  1,506
--------------------------------------------------------------------------------------------------------------------------------


(7)     Of this total  charge,  $1,094 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.
(8)     This $35  credit  was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(9)     This $71  charge  was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(10)    This $37  credit  was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(11)    Of this  total  charge,  a credit of $8 was  recorded  in  restructuring
        expense  and a charge of $13 was  recorded  in cost of sales in the 2008
        Consolidated Statement of Net Income.

                                      I-13


The following  summarizes  restructuring  and related  charges for the six-month
period ending October 29, 2006. (dollars in thousands):



----------------------------------------------------------------------------------------------------------------------------
                                                                                                        Sales
                            Operating                                                               Proceeds from
                            Costs on      Lease     Write-Downs                Asset     Employee     Equipment
                             Closed    Termination of Buildings   Inventory   Movement  Termination    With No
(dollars in thousands)     Facilities     Costs    and Equipment  Markdowns    Costs     Benefits   Carrying Value   Total
----------------------------------------------------------------------------------------------------------------------------
                                                                                             
December 2006 Upholstery
 fabrics (12)                $       -   $       -    $        -   $       -    $     -   $       -    $        -    $     -
September 2005 Upholstery
 fabrics (13)                      450         259          (40)           -        209       (111)         (235)        532
August 2005 Upholstery
 fabrics (14)                       49           -            35           -         48          23          (56)         99
Fiscal 2005 Upholstery
 fabrics (15)                      287          90            67         239        483       (133)         (146)        887
Fiscal 2003 Culp Decorative
 fabrics (16)                       16        (22)             -           -          -           -             -        (6)
Fiscal 2001 Culp Decorative
 fabrics (17)                       26           -             -           -          -         (5)             -         21
----------------------------------------------------------------------------------------------------------------------------
Totals                       $     828   $     327    $       62   $   239 $        740   $   (226)    $    (437)    $ 1,533
----------------------------------------------------------------------------------------------------------------------------


(12)    Restructuring plan was initiated in the third quarter of fiscal 2007.
(13)    Of this total charge, $450 was recorded in cost of sales and $82 was
        recorded in restructuring expense in the 2007 Consolidated  Statement of
        Net Income.
(14)    Of this total charge, a charge of $49 was recorded in cost of sales, and
        $50 was  recorded  in  restructuring  expense  in the 2007  Consolidated
        Statement of Net Income.
(15)    Of this  total  charge,  $496 was  recorded  in cost of  sales,  $30 was
        recorded in selling,  general, and administrative  expenses and $361 was
        recorded in restructuring expense in the 2007 Consolidated  Statement of
        Net Income.
(16)    Of this total  credit,  a credit of $22 was  recorded  in  restructuring
        expense  and a charge of $16 was  recorded  in cost of sales in the 2007
        Consolidated Statement of Net Income.
(17)    Of this total charge,  $26 was recorded in cost of sales and a credit of
        $5 was  recorded  in  restructuring  expense  in the  2007  Consolidated
        Statement of Net Income.

The  following  summarizes  restructuring  and related  charges  incurred in the
second quarter of fiscal 2008 (dollars in thousands):



------------------------------------------------------------------------------------------------------------------------------
                                                                                                           Sales
                                                                                                       Proceeds from
                             Operating                                                                   Equipment
                             Costs on   Lease         Write-Downs                Asset      Employee      With No
                              Closed    Termination   of Buildings  Inventory   Movement  Termination    Carrying
(dollars in thousands)      Facilities  Costs        and Equipment  Markdowns    Costs      Benefits       Value       Total
------------------------------------------------------------------------------------------------------------------------------
                                                                                               
December 2006 Upholstery
 fabrics (18)                $      260   $      85     $        27   $    348    $    73    $   (174)    $    (114)   $  505
September 2005 Upholstery
 fabrics (19)                         -          (2)              -          -          -          (7)            -        (9)
August 2005 Upholstery
 fabrics (20)                         -         100               -          -          -         (19)            -        81
Fiscal 2005 Upholstery
 fabrics (21)                         -          (4)              -          -          -         (49)            -       (53)
Fiscal 2003 Culp Decorative
 fabrics (22)                         8           -               -          -          -           -             -         8
------------------------------------------------------------------------------------------------------------------------------
Totals                       $      268   $     179     $        27   $    348    $    73    $   (249)    $    (114)   $  532
------------------------------------------------------------------------------------------------------------------------------


                                      I-14


(18)    Of this  total  charge,  $583 was  recorded  in cost of  sales,  $25 was
        recorded in selling,  general, and administrative expenses, and a credit
        of $103 was recorded in restructuring  expense in the 2008  Consolidated
        Statement of Net Income.
(19)    This $9  credit  was  recorded  in  restructuring  expense  in the  2008
        Consolidated Statement of Net Income.
(20)    This $81  charge  was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(21)    This $53  credit  was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(22)    This $8 charge was  recorded  in cost of sales in the 2008  Consolidated
        Statement of Net Income.

The  following  summarizes  restructuring  and related  charges  incurred in the
second quarter of fiscal 2007 (dollars in thousands):



--------------------------------------------------------------------------------------------------------------------------
                                                                                                      Sales
                                                                                                  Proceeds from
                           Operating                                                                Equipment
                            Costs on     Lease     Write-Downs               Asset     Employee      With No
                             Closed   Termination of Buildings   Inventory  Movement  Termination   Carrying
(dollars in thousands)     Facilities    Costs    and Equipment  Markdowns   Costs     Benefits       Value       Total
--------------------------------------------------------------------------------------------------------------------------
                                                                                          
December 2006 Upholstery
 fabrics (23)               $       -   $       -   $        -    $      -    $     -    $     -     $       -    $     -
September 2005 Upholstery
 fabrics (24)                     110         250          (40)          -         40       (137)            -        223
August 2005 Upholstery
 fabrics (25)                      22           -           35           -          1       (105)          (11)       (58)
Fiscal 2005 Upholstery
 fabrics (26)                     185          83          (48)          -        313       (219)         (119)       195
Fiscal 2003 Culp Decorative
 fabrics (27)                       4           -            -           -          -          -             -          4
--------------------------------------------------------------------------------------------------------------------------
Totals                      $     321   $     333   $      (53)   $      -    $   354    $  (461)    $    (130)   $   364
--------------------------------------------------------------------------------------------------------------------------


(23)    Restructuring plan was initiated in the third quarter of fiscal 2007.
(24)    Of this total charge, $110 was  recorded in cost of sales,  and $113 was
        recorded in restructuring expense in the 2007 Consolidated  Statement of
        Net Income.
(25)    Of this total credit,  a charge of $22 was recorded in cost of sales and
        a  credit  of $80 was  recorded  in  restructuring  expense  in the 2008
        Consolidated Statement of Net Income.
(26)    Of this  total  charge,  $155 was  recorded  in cost of  sales,  $30 was
        recorded in selling,  general, and administrative  expenses, and $10 was
        recorded in restructuring expense in the 2008 Consolidated  Statement of
        Net Income.
(27)    This $4 charge was  recorded  in cost of sales in the 2008  Consolidated
        Statement of Net Income.

                                      I-15


12.  Net Income Per Share

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



-------------------------------------------------------------------------------------------
                                                               Three months ended
(amounts in thousands)                                October 28, 2007   October 29, 2006
-------------------------------------------------------------------------------------------
                                                                          
Weighted average common shares outstanding, basic            12,635             11,686
Effect of dilutive stock options                                174                  3
-------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted          12,809             11,689
-------------------------------------------------------------------------------------------


Options to purchase  46,000 and 464,750 shares of common stock were not included
in the  computation  of diluted net income per share for the three  months ended
October 28, 2007 and October 29, 2006, respectively,  because the exercise price
of the options was greater than the average market price of the common shares.



-------------------------------------------------------------------------------------------
                                                                Six months ended
(amounts in thousands)                                October 28, 2007    October 29, 2006
-------------------------------------------------------------------------------------------
                                                                          
Weighted average common shares outstanding, basic            12,609             11,679
Effect of dilutive stock options                                167                  3
-------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted          12,776             11,682
-------------------------------------------------------------------------------------------


Options to purchase  52,000 and 449,813 shares of common stock were not included
in the  computation  of diluted  net  income per share for the six months  ended
October 28, 2007 and October 29, 2006, respectively,  because the exercise price
of the options was greater than the average market price of the common shares.

13.  Segment Information

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

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

                                      I-16


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


----------------------------------------------------------------------------------------------------
                                                                         Three months ended
(dollars in thousands)                                           October 28, 2007  October 29, 2006
----------------------------------------------------------------------------------------------------
                                                                              
Net sales:
   Mattress Fabrics                                               $   36,010        $   23,494
   Upholstery Fabrics                                                 28,326            35,546
----------------------------------------------------------------------------------------------------
           Total net sales                                        $   64,336        $   59,040
----------------------------------------------------------------------------------------------------
Gross profit:
   Mattress Fabrics                                               $    6,038        $    4,144
   Upholstery Fabrics                                                  2,975             4,138
----------------------------------------------------------------------------------------------------
           Total segment gross profit                                  9,013             8,282
   Restructuring related charges                                        (591) (1)         (291) (4)
----------------------------------------------------------------------------------------------------
           Total gross profit                                     $    8,422        $    7,991
----------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
   Mattress Fabrics                                               $    2,166        $    1,674
   Upholstery Fabrics                                                  2,774             3,745
----------------------------------------------------------------------------------------------------
           Total segment selling, general, and
              administrative expenses                                  4,940             5,419
   Unallocated corporate expenses                                        873               824
   Restructuring related charges                                          25 (2)            30 (4)
----------------------------------------------------------------------------------------------------
           Total selling, general, and administrative expenses    $    5,838        $    6,273
----------------------------------------------------------------------------------------------------
Income (loss) from operations:
   Mattress Fabrics                                               $    3,872        $    2,470
   Upholstery Fabrics                                                    201               393
----------------------------------------------------------------------------------------------------
           Total segment income from operations                        4,073             2,863
   Unallocated corporate expenses                                       (873)             (824)
   Restructuring and related charges                                    (532)(3)          (364)(5)
----------------------------------------------------------------------------------------------------
           Total income from operations                                2,668             1,675
                Interest expense                                        (809)             (938)
                Interest income                                           63                51
                Other expense                                           (463)              (31)
----------------------------------------------------------------------------------------------------
                    Income before income taxes                    $    1,459               757
----------------------------------------------------------------------------------------------------


(1) The  $591,000  represents  restructuring  related  charges of  $348,000  for
    inventory  markdowns and $243,000 for other operating costs  associated with
    closed plant  facilities.  These charges  relate to the  Upholstery  Fabrics
    segment.
(2) The $25,000  represents other operating costs associated with a closed plant
    facility. These charges relate to the Upholstery Fabrics segment.
(3) The $532,000 represents $348,000 for 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 sales
    proceeds  received  on  equipment  with no carrying  value,  and a credit of
    $249,000 for employee termination benefits. Of this total charge,  $591,000,
    $25,000,  and a credit of $84,000 are  included  in cost of sales,  selling,
    general,   and   administrative    expense,   and   restructuring   expense,
    respectively. These charges relate to the Upholstery Fabrics segment.

                                      I-17


(4) The $291,000  and $30,000  restructuring  related  charges  represent  other
    operating  costs  associated  with closed plant  facilities.  These  charges
    relate to the Upholstery Fabrics segment.
(5) The $364,000  represents  $354,000 for asset  movement  costs,  $333,000 for
    lease  termination and other exit costs,  $321,000 for other operating costs
    associated with closed plant facilities, a credit of $53,000 for write-downs
    of a  building  and  equipment,  a credit of  $130,000  for  sales  proceeds
    received  on  equipment  with no  carrying  value,  and a credit of $461,000
    employee termination benefits. Of this total charge,  $291,000,  $30,000 and
    $43,000 are included in cost of sales, selling,  general, and administrative
    expenses, and restructuring expense,  respectively.  These charges relate to
    the Upholstery Fabrics segment.

------------------------------------------------------------------------------
                                                    Six months ended
(dollars in thousands)                     October 28, 2007    October 29, 2006
------------------------------------------------------------------------------
Net sales:
  Mattress Fabrics                             $ 72,546            $ 45,339
  Upholstery Fabrics                             57,020              76,286
------------------------------------------------------------------------------
        Total net sales                        $129,566            $121,625
------------------------------------------------------------------------------
Gross profit:
  Mattress Fabrics                             $ 11,843            $  7,665
  Upholstery Fabrics                              6,742               9,423
------------------------------------------------------------------------------
        Total segment gross profit               18,585              17,088
  Restructuring related charges                  (1,107) (6)         (1,037) (9)
------------------------------------------------------------------------------
        Total gross profit                     $ 17,478            $ 16,051
------------------------------------------------------------------------------
Selling, general, and administrative expenses:
  Mattress Fabrics                             $  4,208            $  3,337
  Upholstery Fabrics                              6,092               7,453
------------------------------------------------------------------------------
        Total segment selling, general, and
           administrative expenses               10,300              10,790
  Unallocated corporate expenses                  1,808               2,026
  Restructuring related charges                      51 (7)              30 (10)
------------------------------------------------------------------------------
        Total selling, general, and
           administrative expenses             $ 12,159            $ 12,846
------------------------------------------------------------------------------
Income (loss) from operations:
  Mattress Fabrics                             $  7,635            $  4,328
  Upholstery Fabrics                                650               1,970
------------------------------------------------------------------------------
        Total segment income from operations      8,285               6,298
  Unallocated corporate expenses                 (1,808)             (2,026)
  Restructuring and related charges              (1,506) (8)         (1,533)(11)
------------------------------------------------------------------------------
        Total income from operations              4,971               2,739
               Interest expense                  (1,627)             (1,888)
               Interest income                      121                  97
               Other expense                       (695)                (60)
------------------------------------------------------------------------------
               Income before income taxes      $  2,770            $    888
------------------------------------------------------------------------------

                                      I-18



(6)  The $1.1 million represents  restructuring  related charges of $703,000 for
     other operating costs  associated with closed plant facilities and $404,000
     for inventory  markdowns.  These charges relate to the  Upholstery  Fabrics
     segment.
(7)  The $51,000 represents other operating costs associated with a closed plant
     facility. These charges relate to the Upholstery Fabrics segment.
(8)  The $1.5 million  represents  $754,000 for 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, $51,000, and $348,000, are included in cost of sales,
     selling,  general, and administrative  expense, and restructuring  expense,
     respectively. These charges relate to the Upholstery Fabrics segment.
(9)  The $1.0 million represents  restructuring  related charges of $798,000 for
     other operating costs  associated with closed plant facilities and $239,000
     for inventory  markdowns.  These charges relate to the  Upholstery  Fabrics
     segment.
(10) The $30,000 represents other operating costs associated with a closed plant
     facility. These charges relate to the Upholstery Fabrics segment.
(11) The $1.5 million  represents  $828,000 for other  operating costs on closed
     plant  facilities,  $740,000 for asset movement  costs,  $327,000 for lease
     termination and other exit costs, $239,000 inventory markdowns, $62,000 for
     write-downs of buildings and  equipment,  a credit of $226,000 for employee
     termination benefits,  and a credit of $437,000 for sales proceeds received
     on equipment with no carrying  value.  Of this total charge,  $1.0 million,
     $30,000 and $466,000 are included in cost of sales,  selling,  general, and
     administrative  expenses,  and restructuring expense,  respectively.  These
     charges relate to the Upholstery Fabrics segment.

                                      I-19


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

------------------------------------------------------------------------------
(dollars in thousands)                     October 28, 2007     April 29, 2007
------------------------------------------------------------------------------
Segment assets:
  Mattress Fabrics
    Current assets (12)                        $ 33,164            $ 32,990
    Non-compete agreement, net                      933               1,076
    Goodwill                                      4,114               4,114
    Property, plant and equipment (13)           22,333              22,849
------------------------------------------------------------------------------
        Total mattress fabrics assets            60,544              61,029
------------------------------------------------------------------------------
  Upholstery Fabrics
    Current assets (14)                          31,239              37,457
    Assets held for sale                            341               2,499
    Property, plant and equipment (15)           15,513              14,880
------------------------------------------------------------------------------
        Total upholstery fabrics assets          47,093              54,836
------------------------------------------------------------------------------
        Total segment assets                    107,637             115,865
Non-segment assets:
  Cash and cash equivalents                      16,830              10,169
  Deferred income taxes                          31,138              31,059
  Other current assets                            1,271               1,297
  Income taxes receivable                           491                   -
  Property, plant and equipment                      41                  44
  Other assets                                    1,506               1,512
------------------------------------------------------------------------------
        Total assets                           $158,914            $159,946
------------------------------------------------------------------------------

------------------------------------------------------------------------------
                                                    Six months ended
(dollars in thousands)                     October 28, 2007    October 29, 2006
------------------------------------------------------------------------------
Capital expenditures:
  Mattress Fabrics                             $  1,266            $     54
  Upholstery Fabrics                              1,844               1,991
------------------------------------------------------------------------------
        Total capital expenditures             $  3,110            $  2,045
------------------------------------------------------------------------------
Depreciation expense:
  Mattress Fabrics                             $  1,795            $  1,860
  Upholstery Fabrics                              1,097               1,504
------------------------------------------------------------------------------
        Total segment depreciation expense     $  2,892            $  3,364
------------------------------------------------------------------------------

(12) Current assets primarily  represent accounts  receivable and inventory.  At
     April 29, 2007 current assets also included a credit of future purchases of
     inventory  associated with the ITG acquisition of $527,000.  This credit of
     future purchases of inventory was fully utilized at October 28, 2007.
(13) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $13.0 million and $12.8 million at October 28, 2007 and April 29,
     2007,  respectively.  The  remaining  property,  plant,  and  equipment are
     located in Canada.
(14) Current  assets  represent  accounts   receivable  and  inventory  for  the
     respective segment.

                                      I-20


(15) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $6.5  million and $7.2  million at October 28, 2007 and April 29,
     2007,  respectively.  Included in this U.S. property,  plant, and equipment
     are various  other  corporate  allocations  totaling  $3.7 million and $3.8
     million at October 28, 2007 and April 29, 2007, respectively. As of October
     28, 2007 and April 29, 2007, the company's U.S.  based  upholstery  fabrics
     property,  plant, and equipment  excluding  corporate  allocations was $2.8
     million and $3.4 million,  respectively. The remaining property, plant, and
     equipment are located in China.

14. Income Taxes

Uncertainty In Income Taxes

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

In May 2007, FASB issued FASB Staff Position FIN 48-1, "Definition of Settlement
in FASB  Interpretation  No.48" ("FSP FIN 48-1"). FSP FIN 48-1 provides guidance
on whether a tax position is effectively  settled for the purpose of recognizing
previously  unrecognized  tax benefits.  No adjustment was made upon adoption of
FSP FIN 48-1.

Upon adoption of FIN 48 as of April 30, 2007, the company had approximately $3.4
million  of  total  gross  unrecognized  tax  benefits,  of which  $3.1  million
represents  the amount of gross  unrecognized  tax benefits that, if recognized,
would  favorably  affect the income tax rate in future  periods.  At October 28,
2007 the company had approximately  $4.3 million of total gross unrecognized tax
benefits,  of which $4.0 million represents the amount of gross unrecognized tax
benefits  that, if  recognized,  would  favorably  affect the income tax rate in
future periods.  The total gross unrecognized tax benefits of $4.3 million as of
October 28,  2007 are  classified  as income  taxes  payable - long-term  in the
accompanying consolidated balance sheets.

The company has elected to classify interest and penalties,  accrued as required
by FIN 48, as part of income tax  expense.  Upon  adoption of FIN 48 as of April
30, 2007 and at October 28, 2007, the gross amount of interest and penalties due
to  unrecognized  tax  benefits  was  $98,000  and  $88,000,   respectively.  We
anticipate  that the  amount of  unrecognized  tax  benefits  will  increase  by
approximately  $1.2  million  by the  end  of the  fiscal  year.  This  increase
primarily  relates to double taxation under applicable tax treaties with foreign
tax  jurisdictions.  United  States  federal and state tax returns  filed by the
company remain  subject to examination  for tax years 2002 and subsequent due to
loss  carryforwards.  Canadian federal and provincial  returns remain subject to
examination of tax years 2003 and subsequent.

                                      I-21


Deferred Income Taxes

In making  the  judgment  about the  realization  of the  deferred  tax  assets,
management has considered both the negative and positive evidence, and concluded
that  sufficient  positive  evidence  exists to overcome the  cumulative  losses
experienced in recent years. Specifically,  management considered the following,
among  other  factors:  nature of the  company's  products;  history of positive
earnings  in the  mattress  fabrics  segment;  capital  projects  in progress to
further  enhance  the  company's  globally  competitive  cost  structure  in the
mattress fabrics segment;  recent  restructuring  actions in the U.S. upholstery
fabrics business to adjust the U.S. cost structure and bring U.S.  manufacturing
capacity in line with demand; development of offshore manufacturing and sourcing
programs to meet changing  demands of upholstery  fabric  customers in the U.S.;
and the  incremental  sales volume from the purchase of certain  assets from ITG
related to the mattress fabric product line of ITG's  Burlington House Division.
Management's   analysis  of  taxable   income  also   included   the   following
considerations:  none of the  company's net operating  loss  carryforwards  have
previously expired unused; the U.S. federal carryforward period is 20 years; and
the company's current income tax loss carryforwards  principally expire in 16-20
years;  fiscal  2022  through  2027.  The amount of the  deferred  tax assets is
considered realizable,  however, could be reduced if estimates of future taxable
income during the carryforward period are reduced.

Effective Income Tax Rate

The  effective  income tax rate (income  taxes as a percentage  of income before
income  taxes) for the six months ended  October 28, 2007 was 13.2%  compared to
35.1% for the three months ended July 29, 2007.  This decrease during the second
quarter of fiscal  2008  primarily  reflects  the  projected  income tax effects
related to the foreign  exchange  loss on Canadian  income taxes  (approximately
26%) offset by an  increase  in  unrecognized  tax  benefits  relating to double
taxation  under   applicable   tax  treaties  with  foreign  tax   jurisdictions
(approximately 6%).

The effective  income rate (income taxes as a percentage of income before income
taxes) for the six months ended October 28, 2007 was 13.2% compared to an income
tax benefit of 6.5% for the six months  ended  October 29, 2006.  This  increase
primarily  reflects  higher taxable  income from the company's  U.S.  operations
offset by the projected  income tax effects related to the foreign exchange loss
on Canadian  income taxes through the second  quarter of fiscal 2008 compared to
the six-month period in fiscal 2007. This trend reflects increased profitability
in the mattress  fabrics segment and lower estimated  restructuring  and related
charges for fiscal 2008 compared to fiscal 2007.  The income tax benefit of 6.5%
as of  October  29,  2006  reflected  pre-tax  losses  from the  company's  U.S.
operations due to restructuring  activities and lower income tax rates on income
from foreign sources.

The  company's  income tax expense and effective  income tax rate,  for both the
three-month and six-month  periods ending October 28, 2007 and October 29, 2006,
were based upon the estimated  effective income tax rate applicable for the full
years 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 the  foreign
currency in the relation the U.S. dollar

                                      I-22


15.  Statutory Reserves

The company's  subsidiaries located in China are required to transfer 10% of its
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 distribution of any dividend to
shareholders.  As of October 28, 2007, the company's  statutory  surplus reserve
was  $1.1  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.

16.  Commitments

At October 28,  2007,  the company had  commitments  to acquire  equipment  with
regards to its mattress fabrics segment for approximately $4.0 million.

17.  Recently Issued Accounting Pronouncements

In September  2006, The FASB issued SFAS No. 157, "Fair Value of  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS No.  157  establishes  as common  definition  of fair  value,
provides a  framework  for  measuring  fair value  under  accounting  principles
generally  accepted  in the United  States and expands  disclosure  requirements
about  fair  value  measurements.  SFAS No. 157 is  effective  for fiscal  years
beginning  after November 15, 2007 and is effective for the company in the first
quarter of fiscal 2009. The company is currently  evaluating the impact, if any,
the  adoption  of SFAS No.  157 will  have on its  2009  consolidated  financial
statements.

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

                                      I-23


           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING INFORMATION

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


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


Results of Operations

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

Overview

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

                                      I-24


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

The following tables set forth the net sales, gross profit, selling, general and
administrative  expenses and  operating  income  (loss) by segment for the three
months and six months ended October 28, 2007, and October 29, 2006.

                                      I-25




                                                              CULP, INC.
                                       SALES, GROSS PROFIT AND OPERATING INCOME LOSS) BY SEGMENT
                                  FOR THE THREE MONTHS ENDED OCTOBER 28, 2007 AND OCTOBER 29, 2006

                                                         (Amounts in thousands)

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

                                                     Amounts                            Percent of Total Sales
                                             ------------------------             -----------------------------------
                                             October 28,   October 29,   % Over      October 28,       October 29,
Net Sales by Segment                            2007          2006       (Under)        2007               2006
------------------------------------------   -----------   ----------   --------- -----------------  ----------------

Mattress Fabrics                            $     36,010       23,494      53.3%         56.0%                  39.8%
Upholstery Fabrics                                28,326       35,546    (20.3)%         44.0%                  60.2%
                                             -----------   ----------   --------- -----------------  ----------------

     Net Sales                              $     64,336       59,040       9.0%        100.0%                 100.0%
                                             ===========   ==========   ========= =================  ================


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

Mattress Fabrics                            $      6,038        4,144      45.7%         16.8%                  17.6%
Upholstery Fabrics                                 2,975        4,138    (28.1)%         10.5%                  11.6%
                                             -----------   ----------   --------- -----------------  ----------------
     Subtotal                                      9,013        8,282       8.8%         14.0%                  14.0%

Restructuring related charges                      (591)(1)     (291)(4)  103.1%        (0.9)%                 (0.5)%
                                             -----------   ----------   --------- -----------------  ----------------

     Gross Profit                           $      8,422        7,991       5.4%         13.1%                  13.5%
                                             ===========   ==========   ========= =================  ================


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

Mattress Fabrics                            $      2,166        1,674      29.4%          6.0%                   7.1%
Upholstery Fabrics                                 2,774        3,745    (25.9)%          9.8%                  10.5%
Unallocated Corporate expenses                       873          824       5.9%          1.4%                   1.4%
                                             -----------   ----------   --------- -----------------  ----------------
                                                   5,813        6,243     (6.9)%          9.0%                  10.6%

Restructuring related charges                        25(2)        30(4)  (16.7)%          0.0%                   0.1%
                                             -----------   ----------   --------- -----------------  ----------------

    Selling, General and Administrative
     expenses                               $      5,838        6,273     (6.9)%          9.1%                  10.6%
                                             ===========   ==========   ========= =================  ================


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

Mattress Fabrics                            $      3,872        2,470      56.8%         10.8%                  10.5%
Upholstery Fabrics                                   201          393    (48.9)%          0.7%                   1.1%
Unallocated corporate expenses                     (873)        (824)       5.9%        (1.4)%                 (1.4)%
                                             -----------   ----------   --------- -----------------  ----------------
        Subtotal                                   3,200        2,039      56.9%          5.0%                   3.5%

Restructuring expense and restructuring
 related charges                                   (532)(3)     (364)(5)   46.2%        (0.8)%                 (0.6)%
                                             -----------   ----------   --------- -----------------  ----------------

     Operating income                       $      2,668        1,675      59.3%          4.1%                   2.8%
                                             ===========   ==========   ========= =================  ================


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

Mattress Fabrics                            $        898          918     (2.2)%
Upholstery Fabrics                                   547          744    (26.5)%
                                             -----------   ----------   ---------
        Subtotal                                   1,445        1,662    (13.1)%
                                             ===========   ==========   =========


Notes:

(1)  The $591,000 restructuring related charge represents $348,000 for inventory
     markdowns and $243,000 for other  operating  costs  associated  with closed
     plant facilities.
(2)  The $25,000  restructuring  related charge represents other operating costs
     associated with closed plant facilities.
(3)  The $532,000  represents  $348,000 for  inventory  markdowns,  $268,000 for
     other operatings 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  expenses, and a credit of $84,000 was recorded
     in restructuring expense.
(4)  The $291,000 and $30,000  restructuring  related  charge  represents  other
     operating costs associated with closed plant facilities.
(5)  The $364,000  represents  $354,000 for asset movement  costs,  $333,000 for
     lease termination and other exit costs,  $321,000 for other operating costs
     associated  with  closed  plant   facilities,   a  credit  of  $53,000  for
     write-downs  of a building  and  equipment,  a credit of $130,000 for sales
     proceeds  received on  equipment  with no carrying  value,  and a credit of
     $461,000 for employee termination benefits. Of this total charge,  $291,000
     was recorded in cost of sales,  $30,000 was  recorded in selling,  general,
     and  administrative  expenses,  and $43,000 was  recorded in  restructuring
     expense.  Certain  prior year amounts  have been  conformed to current year
     presentation.  Sales proceeds  received on equipment with no carrying value
     of $307,000 was reclassified from other expense to restructuring expense to
     conform to current year presentation.

                                      I-26




                                                              CULP, INC.
                                       SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
                                     FOR THE SIX MONTHS ENDED OCTOBER 28, 2007 AND OCTOBER 29, 2006

                                                        (Amounts in thousands)

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

                                                 Amounts                               Percent of Total Sales
                                        --------------------------                ----------------------------------
                                        October 28,    October 29,     % Over      October 28,        October 29,
Net Sales by Segment                        2007          2006         (Under)        2007               2006
--------------------------------------- ------------   -----------   -----------  --------------  ------------------

Mattress Fabrics                       $      72,546        45,339        60.0%       56.0%               37.3%
Upholstery Fabrics                            57,020        76,286      (25.3)%       44.0%               62.7%
                                        ------------   -----------   -----------  --------------  ------------------

     Net Sales                         $     129,566       121,625         6.5%      100.0%              100.0%
                                        ============   ===========   ===========  ==============  ==================


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

Mattress Fabrics                       $      11,843         7,665        54.5%       16.3%               16.9%
Upholstery Fabrics                             6,742         9,423      (28.5)%       11.8%               12.4%
                                        ------------   -----------   -----------  -------------  ------------------
     Subtotal                                 18,585        17,088         8.8%       14.3%               14.0%

Restructuring related charges                (1,107)(1)    (1,037)(4)      6.8%      (0.9)%              (0.9)%
                                        ------------   -----------   -----------  --------------  ------------------

     Gross Profit                      $      17,478        16,051         8.9%       13.5%               13.2%
                                        ============   ===========   ===========  ==============  ==================


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

Mattress Fabrics                       $       4,208         3,337        26.1%        5.8%                7.4%
Upholstery Fabrics                             6,092         7,453      (18.3)%       10.7%                9.8%
Unallocated Corporate expenses                 1,808         2,026      (10.8)%        1.4%                1.7%
                                        ------------   -----------   -----------  --------------  ------------------
     Subtotal                                 12,108        12,816       (5.5)%        9.3%               10.5%

Restructuring related charges                     51(2)         30(5)     70.0%        0.0%                0.0%
                                        ------------   -----------   -----------  --------------  ------------------

    Selling, General and Administrative
     expenses                          $      12,159        12,846       (5.3)%        9.4%               10.6%
                                        ============   ===========   ===========  ==============  ==================


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

Mattress Fabrics                       $       7,635         4,328        76.4%       10.5%                9.5%
Upholstery Fabrics                               650         1,970      (67.0)%        1.1%                2.6%
Unallocated corporate expenses               (1,808)       (2,026)      (10.8)%      (1.4)%              (1.7)%
                                        ------------   -----------   -----------  --------------  ------------------
        Subtotal                               6,477         4,272        51.6%        5.0%                3.5%

Restructuring expense and restructuring
 related charges                             (1,506)(3)    (1,533)(6)    (1.8)%      (1.2)%              (1.3)%
                                        ------------   -----------   -----------  --------------  ------------------

     Operating income                  $       4,971         2,739        81.5%        3.8%                2.3%
                                        ============   ===========   ===========  ==============  ==================


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

Mattress Fabrics                       $       1,795         1,860       (3.5)%
Upholstery Fabrics                             1,097         1,504      (27.1)%
                                        ------------   -----------   -----------
     Subtotal                                  2,892         3,364      (14.0)%
                                        ============   ===========   ===========


Notes:

(1)  The $1.1 million represents  restructuring  related charges of $703,000 for
     other operating costs  associated with closed plant facilities and $404,000
     for inventory markdowns.
(2)  The $51,000  restructuring  related charge represents other operating costs
     associated with a closed plant facilities.
(3)  The $1.5 million  represents  $754,000 for other  operating costs on 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   expenses,  and  $348,000  was  recorded  in
     restructuring expense.
(4)  The $1.0 million represents  restructuring  related charges of $798,000 for
     other operating costs  associated with closed plant facilities and $239,000
     for inventory markdowns.
(5)  The $30,000  represents a restructuring  related charge for other operating
     costs associated with closed plant facilities.
(6)  The $1.5 million  represents  $828,000 for other  operating costs on closed
     plant  facilities,  $740,000 for asset movement  costs,  $327,000 for lease
     termination   costs,   $239,000  for  inventory   markdowns,   $62,000  for
     write-downs of buildings and  equipment,  a credit of $226,000 for employee
     termination benefits,  and a credit of $437,000 for sales proceeds received
     on equipment with no carrying value. Of this total charge, $1.0 million was
     recorded in cost of sales,  $30,000 was recorded in selling,  general,  and
     administrative   expenses,  and  $466,000  was  recorded  in  restructuring
     expense.

                                      I-27


Three and Six Months ended  October 28, 2007  compared  with the Three and Six
Months ended October 29, 2006

Overview

For the three months ended October 28, 2007, net sales were $64.3 million, up 9%
compared with $59.0 million for the second  quarter of fiscal 2007.  The company
reported net income of $1.6 million,  or $0.12 per diluted share, for the second
quarter  of fiscal  2008.  This  represents  a 91% year over year  increase  and
includes  restructuring  and related  pre-tax  charges of $532,000.  The company
reported  net income of  $812,000,  or $0.07 per  diluted  share,  in the second
quarter of fiscal 2007, which included restructuring and related pre-tax charges
of $364,000.  The  effective  income tax rate (income  taxes as a percentage  of
income  before income taxes) for the six months ended October 28, 2007 was 13.2%
compared to 35.1% for the three months ended July 29, 2007. This decrease during
the second  quarter of fiscal 2008 primarily  reflects the projected  income tax
effects related to the foreign  exchange loss on Canadian income taxes (see Note
14 in the Notes to Consolidated Financial Statements)

For the six months ended October 28, 2007, net sales were $129.6 million,  up 7%
compared  with $121.6  million for the six months ended  October 29,  2006.  The
company reported net income of $2.4 million, or $0.19 per diluted share, for the
six  months  ended  October  28,  2007.  This  represents  a 154% year over year
increase and includes restructuring and related pre-tax charges of $1.5 million.
The company reported net income of $946,000,  or $0.08 per diluted share for the
six months ended  October 29, 2006,  which  included  restructuring  and related
pre-tax charges of $1.5 million. This trend reflects increased  profitability in
the  mattress  fabrics  segment and lower  estimated  restructuring  and related
charges for fiscal 2008 compared to fiscal 2007.  The effective  income tax rate
for the six months  ended  October 28, 2007 was 13.2%  compared to an income tax
benefit  of 6.5% for the six  months  ended  October  29,  2006.  This  increase
primarily  reflects  higher taxable  income from the company's U.S.  operations,
offset by the projected  income tax effects related to the foreign exchange loss
on Canadian  income taxes through the second  quarter of fiscal 2008 compared to
the six month  period in fiscal  2007.  The  income  tax  benefit  of 6.5% as of
October 29, 2006,  reflected  pre-tax losses from the company's U.S.  operations
due to  restructuring  activities  and lower  income  tax  rates on income  from
foreign sources.

Restructuring and Related Charges

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.

During the second  quarter  of fiscal  2007,  total  restructuring  and  related
charges  were  $364,000,  of which  $354,000  related to asset  movement  costs,
$333,000  for  lease  termination  and  other  exit  costs,  $321,000  for other
operating costs associated with closed plant facilities, a credit of $53,000 for
write-downs of a building and equipment, a credit of $130,000 for sales proceeds
received on  equipment  with no  carrying  value,  and a credit of $461,000  for
employee termination  benefits.  Of this total charge,  $291,000 was recorded in
cost of sales,  $30,000 was  recorded in selling,  general,  and  administrative
expense,  and  $43,000  was  recorded  in  restructuring  expense  in  the  2007
Consolidated  Statement of Net Income.  These  charges  primarily  relate to the
September  2005   Upholstery   Fabrics  and  Fiscal  2005   Upholstery   Fabrics
restructuring plans.

                                      I-28


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.

During the six months ended October 29, 2006,  total  restructuring  and related
charges were $1.5 million,  of which $828,000  related to other  operating costs
associated  with closed plant  facilities,  $740,000 for asset  movement  costs,
$327,000 for lease termination costs, $239,000 for inventory markdowns,  $62,000
for  write-downs of buildings and  equipment,  a credit of $226,000 for employee
termination  benefits,  and a credit of $437,000 for sales proceeds  received on
equipment  with no  carrying  value.  Of this total  charge,  $1.0  million  was
recorded  in cost of sales,  $30,000  was  recorded  in  selling,  general,  and
administrative  expense,  and $466,000 was recorded in restructuring  expense in
the 2007 Consolidated Statement of Net Income. These charges primarily relate to
the  September  2005  Upholstery  Fabrics  and Fiscal  2005  Upholstery  Fabrics
restructuring plans.

Mattress Fabrics Segment

Net Sales --  Mattress  fabrics  (known as mattress  ticking)  net sales for the
second  quarter of fiscal 2008 were $36.0  million,  a 53% increase  compared to
$23.5  million for the second  quarter of fiscal 2007.  On a unit volume  basis,
total yards sold for the second quarter of fiscal 2008 increased by 48% compared
to the second quarter of fiscal 2007. For the six months ended October 28, 2007,
net sales were $72.5 million,  a 60% increase  compared to $45.3 million for the
six months ended October 29, 2006. On a unit volume basis,  total yards sold for
the six months  ended  October 28,  2007,  increased  by 52% compared to the six
months ended October 29, 2006.  Mattress  fabric sales  represented 56% of total
company sales for both the three-month and six-month periods ending October, 28,
2007.  This trend  reflects  the  incremental  sales  related  to the  company's
acquisition of ITG's mattress fabrics product line and some organic growth.

The  average  selling  price of $2.39 for the  second  quarter  of  fiscal  2008
increased 4% over the same period a year ago. The average selling price of $2.41
for the six months ended  October 28, 2007,  increased 5% over the same period a
year ago.  This  trend  reflects  a shift in product  mix  toward  more  knitted
fabrics, which have a higher selling price.

Operating  Income -- For the second quarter of fiscal 2008, the mattress fabrics
segment  reported  operating  income  of $3.9  million,  or 10.8% of net  sales,
compared  to $2.5  million,  or 10.5% of net sales,  for the  second  quarter of
fiscal 2007.  For the six months ended  October 28, 2007,  the mattress  fabrics
segment  reported  operating  income  of $7.6  million,  or 10.5% of net  sales,
compared to $4.3 million,  or 9.5% of net sales for the six months ended October
29, 2006. These trends reflect the integration of the additional  production and
sales from the ITG acquisition,  some organic growth, and a shift in product mix
toward knitted fabrics, which have a higher average selling price. These results
improved despite modestly higher raw material costs and somewhat higher Canadian
operating expenses due to the strengthening of the Canadian currency as compared
to the same period  last year,  and  transition  costs  associated  with the ITG
acquisition of approximately $500,000 in the first quarter of fiscal 2008.

                                      I-29


Additionally, selling, general, and administrative expenses were $2.2 million in
the  second  quarter of fiscal  2008  compared  with $1.7  million in the second
quarter of fiscal 2007, an increase of 29%. However,  as a percent to net sales,
selling,  general, and administrative  expenses were 6.0% and 7.1% in the second
quarter  of  fiscal  2008,  and  2007,  respectively.   Selling,   general,  and
administrative  expenses  were $4.2 million for the six months ended October 28,
2007  compared with $3.3 million for the six months ended October 29, 2006. As a
percent to net sales,  selling,  general, and administrative  expenses were 5.8%
and 7.4% for the six  months  ended  October  28,  2007 and  October  29,  2006,
respectively.  The lower  selling,  general,  and  administrative  expense  as a
percentage  of  sales  primarily  reflects  the  additional  sales  from the ITG
acquisition.

Segment  assets -- Segment  assets  consist of accounts  receivable,  inventory,
property, plant, and equipment, goodwill, and a non-compete agreement associated
with the ITG  acquisition.  As of October  28,  2007,  accounts  receivable  and
inventory  totaled $33.2 million compared to $32.5 million at April 29, 2007. At
April 29, 2007, current assets for this segment also included a credit of future
purchases of inventory  associated  with the ITG  acquisition of $527,000.  This
credit of future  purchases of inventory was fully utilized at October 28, 2007.
Also as of October 28, 2007, property, plant and equipment totaled $22.3 million
compared to $22.8 million at April 29, 2007.  Included in property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $13.0  million  and $12.8
million at October  28, 2007 and April 29,  2007,  respectively.  The  remaining
property, plant, and equipment are located in Canada. As of October 28, 2007 and
April 29, 2007, the carrying value of the non-compete agreement was $933,000 and
$1.1  million,  respectively.  As of October  28, 2007 and April 29,  2007,  the
carrying value of the segment's goodwill was $4.1 million.

Upholstery Fabrics Segment

Net Sales -- Upholstery fabric net sales (which includes both fabric and cut and
sewn kits) for the  second  quarter of fiscal  2008 were  $28.3  million,  a 20%
decline  compared to $35.5  million in the second  quarter of fiscal 2007.  On a
unit  volume  basis,  total  yards  sold for the second  quarter of fiscal  2008
decreased  by 25%  compared to the second  quarter of fiscal  2007.  The average
selling price of $4.25 for the second  quarter of fiscal 2008  increased 3% from
the same period a year ago.  Sales of cut and sewn kits  increased  87% from the
same  period a year ago.  Upholstery  fabric net sales for the six months  ended
October 28, 2007 were $57.0 million, a 25% decline compared to $76.3 million for
the six months ended October 29, 2006. On a unit volume basis,  total yards sold
for the six months ended  October 28, 2007  decreased by 32% compared to the six
months ended October 29, 2006.  Sales of cut and sewn kits  increased  309% from
the same  period a year  ago.  The  average  selling  price of $4.23 for the six
months  ended  October  28, 2007  increased  1% from the same period a year ago.
Sales of cut and sewn kits  were up  significantly  over the same  period a year
ago. 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.

Operating  Income - Operating  income for the second  quarter of fiscal 2008 was
$201,000  compared with  operating  income of $393,000 for the second quarter of
fiscal  2007.  Operating  income for the six months  ended  October 28, 2007 was
$650,000 compared with operating income of $2.0 million for the six months ended
October 29, 2006. These results reflect the very difficult operating environment
for the retail furniture industry. Discretionary consumer spending for furniture
continues to be very soft due to a slowing economy, weak housing market and high
energy prices.  Considering the unfavorable market  conditions,  the company was
able to report a profitable performance in this segment based on a significantly
improved cost structure with substantially lower U.S. manufacturing costs.

                                      I-30


Additionally, selling, general and administrative expenses for second quarter of
fiscal 2008 were down 26% from the second  quarter of fiscal  2007.  For the six
months ended October 28, 2007,  selling,  general,  and administrative  expenses
were down 18% compared with the six months ended October 29, 2006. This trend of
year over year improvement is expected to continue throughout fiscal 2008.

Non-U.S.  Produced Sales - Net sales of upholstery  fabrics produced outside the
company's U.S. manufacturing operations were $16.9 million in the second quarter
of fiscal  2008, a decrease of 18% from $20.6  million in the second  quarter of
fiscal 2007. Net sales of upholstery fabrics produced outside the company's U.S.
manufacturing operations were $35.8 million for the six months ended October 28,
2007, a decrease of 19% from $44.1  million for the six months ended October 29,
2006.  This decline  reflects the overall very weak demand  industry  wide.  Net
sales of upholstery  fabrics produced  outside the company's U.S.  manufacturing
operations  accounted for  approximately  60% of upholstery fabric sales for the
second  quarter of fiscal 2008  compared to 58% for the second  quarter of 2007.
Net  sales  of  upholstery   fabrics   produced   outside  the  company's   U.S.
manufacturing  operations  accounted  for  approximately  63% for the six months
ended  October 28, 2007  compared  to 58% for the six months  ended  October 29,
2006.  This trend  toward  higher  non-U.S.  produced  sales in relation to U.S.
produced sales is expected to continue as the company's U.S.  customers and U.S.
furniture  retailers have continued to move an increasing amount of their fabric
and  furniture  purchases  to Asia  and the  company  has  moved  with  them and
responded with an operation designed to meet their needs.

U.S .Produced Sales - Net sales of U.S. produced  upholstery  fabrics were $11.4
million  in the  second  quarter of fiscal  2008,  a decrease  of 24% from $14.9
million in the second  quarter of fiscal 2007.  Management has continued to take
aggressive actions over the past several years to bring U.S. manufacturing costs
and  capacity in line with current and expected  demand  trends.  As a result of
these  activities,  the  company  now has only one U.S.  manufacturing  facility
operating  in the  upholstery  fabrics  segment.  As of October  28,  2007,  the
carrying value of the company's U.S. based  upholstery  fabrics fixed assets was
$2.8 million.

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

      Segment  Assets  --  Segment   assets  consist  of  accounts   receivable,
inventory,  assets held for sale,  and property,  plant,  and  equipment.  As of
October 28, 2007,  accounts  receivable  and  inventory  totaled  $31.2  million
compared to $37.5 million at April 29, 2007.  This decline  reflects lower sales
and improved working capital management. As of October 28, 2007, assets held for
sale totaled $341,000 compared to $2.5 million as of April 29, 2007. The company
received  sale  proceeds of  approximately  $2.0 million on assets held for sale
during the six months  ended  October 28, 2007.  The company  expects the assets
held for sale as of October 28, 2007 will be sold in the third quarter of fiscal
2008.  As of October 28, 2007,  property,  plant,  and  equipment  totaled $15.5
million  compared  to $14.9  million  at April 29,  2007.  The $15.5  million at
October 28, 2007, represents property,  plant, and equipment located in China of
$9.0  million,  located  in the U.S.  of $2.8  million,  and  various  corporate
allocations of $3.7 million (primarily related to the corporate  headquarters in
High Point,  NC).  The $14.9  million at April 29,  2007,  represents  property,
plant,  and equipment  located in China of $7.7 million,  located in the U.S. of
$3.4  million,  and various  corporate  allocations  of $3.8 million  (primarily
related to the corporate headquarters in High Point, NC).

                                      I-31


Other Expense Categories

      Selling,  General  and  Administrative  Expenses - Selling,  general,  and
administrative  expenses  (SG&A)  were $5.8  million  for the second  quarter of
fiscal 2008 compared with $6.3 million for the second  quarter of fiscal 2007, a
decrease of 7%. As a percent to net sales, SG&A expenses were 9.1% in the second
quarter of fiscal 2008 compared with 10.6% in the second quarter of fiscal 2007.
SG&A  expenses  for the six months  ended  October 28,  2007 were $12.2  million
compared  with $12.8  million  for the six months  ended  October  29,  2006,  a
decrease of 5.3%. As a percent of net sales, SG&A expenses were 9.4% for the six
months  ended  October 28, 2007 and 10.6% for the six months  ended  October 29,
2006. These trends reflect the company's  restructuring  efforts associated with
its U.S.  upholstery  fabric  operations  partially  offset  by  increased  SG&A
expenses  from its  mattress  fabric  segment  resulting  from  increased  sales
associated with the ITG acquisition.

Under the  provisions  of SFAS No.  123R,  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 company recorded $155,000 and $287,000 of compensation expense for
stock  options  within  selling,  general,  and  administrative  expense for the
three-month  and  six-month  periods  ended  October 29, 2006 (see note 2 in the
Notes to Consolidated Financial Statements).

Interest  Expense  (Income) -- Interest expense for the second quarter of fiscal
2008 was $809,000  compared to $938,000  for the second  quarter of fiscal 2007.
Interest  expense for the six months  ended  October  28, 2007 was $1.6  million
compared to $1.9 million for the six months ended  October 29, 2006.  This trend
primarily  reflects lower outstanding  balances on the company's  unsecured term
notes.  Interest  income  was  $63,000  for the second  quarter  of fiscal  2008
compared to $51,000 for the second quarter of fiscal 2007.  Interest  income was
$121,000  for the six months  ended  October  28,  2007 and  $97,000 for the six
months ended October 29, 2006. This trend reflects  higher invested  balances in
money market funds.

Other Expense - Other expense for the second quarter of fiscal 2008 was $463,000
compared to $31,000 for the second quarter of fiscal 2007. Other expense for the
six months ended  October 28, 2007 was $695,000  compared to $60,000 for the six
months  ended  October  29,  2006.   This  trend   reflects   foreign   exchange
remeasurement  losses  primarily  related  to the  decline  in value of the U.S.
dollar relative to the Canadian dollar which has decreased 11% during the second
quarter of fiscal 2008 and 16% during the six months ended October 28, 2007.

Income Taxes - The  effective  income tax rate (income  taxes as a percentage of
income  before income taxes) for the six months ended October 28, 2007 was 13.2%
compared to 35.1% for the three months ended July 29, 2007. This decrease during
the second  quarter of fiscal 2008 primarily  reflects the projected  income tax
effects the foreign exchange loss on Canadian income taxes  (approximately  26%)
offset by an increase in unrecognized  tax benefits  relating to double taxation
under applicable tax treaties with foreign tax jurisdictions (approximately 6%).

The  effective  income tax rate for the six months  ended  October  28, 2007 was
13.2% compared to an income tax benefit of 6.5% for the six months ended October
29, 2006.  This  increase  primarily  reflects  higher  taxable  income from the
company's U.S. operations, offset by the projected income tax effects related to
the foreign exchange loss on Canadian income taxes through the second quarter of
fiscal 2008 compared to the six month period in fiscal 2007. This trend reflects
increased  profitability  in the mattress  fabrics  segment and lower  estimated
restructuring  and related  charges for fiscal 2008 compared to fiscal 2007. The
income tax benefit of 6.5% as of October 29, 2006 reflected  pre-tax losses from
the company's U.S.  operations due to restructuring  activities and lower income
tax rates on income from foreign sources.

                                      I-32


The company's income tax expense and effective income tax rate, for the both the
three month and six months  ended  October 28, 2007 and October 29,  2006,  were
based upon the estimated  effective  income tax rate  applicable  for full years
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 the foreign currency in
relation to the U.S. dollar.

In  making  a  judgment  about  the  realization  of the  deferred  tax  assets,
management has considered both the negative and positive evidence, and concluded
that  sufficient  positive  evidence  exists to overcome the  cumulative  losses
experienced in recent years. Specifically,  management considered the following,
among  other  factors:  nature of the  company's  products;  history of positive
earnings  in the  mattress  fabrics  segment;  capital  projects  in progress to
further  enhance  the  company's  globally  competitive  cost  structure  in the
mattress fabrics segment;  recent  restructuring  actions in the U.S. upholstery
fabrics business to adjust the U.S. cost structure and bring U.S.  manufacturing
capacity in line with demand; development of offshore manufacturing and sourcing
programs to meet changing  demands of upholstery  fabric  customers in the U.S.;
and the  incremental  sales volume from the purchase of certain  assets from ITG
related to the mattress fabric product line of ITG's  Burlington House Division.
Management's   analysis  of  taxable   income  also   included   the   following
considerations:  none of the  company's net operating  loss  carryforwards  have
previously expired unused; the U.S. federal carryforward period is 20 years; and
the company's current income tax loss carryforwards  principally expire in 16-20
years;  fiscal  2022  through  2027.  The  amount  of the  deferred  tax  assets
considered realizable,  however, could be reduced if estimates of future taxable
income during the carryforward period are reduced.

U.S. Federal and state net operating loss  carryforwards with related future tax
benefits on a gross basis were approximately $72.0 million at October 28, 2007.

Liquidity and Capital Resources

Liquidity  -  The  company's   sources  of  liquidity   include  cash  and  cash
equivalents,  cash flow from  operations,  assets  held for  sale,  and  amounts
available under its unsecured  revolving  credit lines.  These sources have been
adequate  for  day-to-day  operations  and  capital  expenditures.  The  company
believes its sources of  liquidity  continue to be adequate to meets its current
needs.

As of October 28, 2007,  the company has remaining  principal  payments on total
borrowings  of $12.7 million due in fiscal 2008,  of which  approximately  $12.6
million  represents the company's  unsecured term notes scheduled for payment in
March 2008.  After the end of the second quarter,  we prepaid an additional $4.3
million against the principal payment on our unsecured term notes that is due in
March 2008. Originally,  this principal payment was $19.8 million. Including the
$4.3 million prepayment,  the company has now prepaid over the last eight months
a total of $11.5 million  against the original  scheduled  amount,  which leaves
only $8.3 million of this year's principal payment due in March 2008. Currently,
the company has  sufficient  funds  available  to make the  remaining  principal
payment which is due in March 2008.

Cash and cash  equivalents as of October 28, 2007,  were $16.8 million  compared
with $10.2 million as of April 29, 2007.  The company's  cash position  reflects
substantial  improvement  in cash flow from  operations of almost $10.0 million,
due to increased  profitability  and significant  improvement in working capital
management.   The  company's   cash  position  also  reflects  $3.2  million  in
prepayments  made on the  company's  unsecured  term notes during the six months
ended October 28, 2007,  cash outlays for capital  expenditures of $3.4 million,
proceeds  of $2.0  million  primarily  from  assets  held for sale,  proceeds of
approximately  $1.4 million from  borrowings on the company's  line of credit in
China,  and proceeds  from common stock issued in  connection  with stock option
exercises of $405,000.

                                      I-33


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

Working  Capital -- Accounts  receivable as of October 28, 2007 decreased 22% in
comparison to April 29, 2007. Days sales outstanding  totaled 32 days at October
28,  2007,  compared  with 36 days at April  29,  2007  and  October  29,  2006,
respectively.  This improvement  primarily  reflects the shift in net sales from
the  upholstery  fabrics to the mattress  fabrics  segment,  in which  customers
associated  with the mattress  fabrics segment more frequently take advantage of
cash  discounts,   as  well  as  tighter  management  of  accounts   receivable.
Inventories as of October 28, 2007,  decreased 6.6% in comparison to October 29,
2006. This decrease  represents a decrease in inventories of 32%, or $10 million
for the upholstery  fabrics  segment,  primarily due to lower sales and improved
management of working capital.  The decrease in inventories  associated with the
upholstery  fabrics  segment  was mostly  offset by an  increase of 49%, or $6.9
million, for the mattress fabrics segment, primarily due to increased production
and sales from the ITG  acquisition.  Inventory  turns for the second quarter of
fiscal 2008 were 5.4 versus 5.2 for the second quarter of fiscal 2007. Operating
working capital  (comprised of accounts  receivable and inventories,  less trade
accounts payable) was $43.3 million at October 28, 2007, down from $49.2 million
at October 29,  2006.  Working  capital  turnover was 5.5 and 5.2 at October 28,
2007 and October 29, 2006, respectively.

Financing Arrangements

Term Notes

The company's  unsecured term notes have a fixed interest rate of 8.80% (payable
semi-annually  in March and September and subject to prepayment  provisions each
fiscal  quarter as defined in the  agreement)  and are  payable  over an average
remaining  term of two years  beginning  November 2007 through  March 2010.  The
principal payments are required to be paid in annual  installments over the next
three years as follows:  Year 1 - $12.7 million; Year 2 - $7.5 million; and Year
3 - $7.5 million.  The company  prepaid $2.2 million  during the first  quarter,
$1.0 million in the second  quarter,  and $4.3 million in November  2007, all of
which was scheduled to be due in March 2008.

Real Estate Loan - I

The company  has a real  estate loan that is secured by a lien on the  company's
corporate  headquarters  office located in High Point,  NC. This term loan bears
interest at the one-month LIBOR plus an adjustable  margin (7.52% at October 28,
2007) based on the company's  debt/EBITDA ratio, as defined in the agreement and
is payable in varying monthly  installments through September 2010, with a final
payment of $3.3 million in October 2010.

Real Estate Loan - II

The company has a term loan in the amount of $2.5 million in connection with the
ITG  asset  purchase  agreement.  This  term  loan is  secured  by a lien on the
company's  corporate  headquarters  office  located in High Point,  NC and bears
interest at the one-month LIBOR plus an adjustable  margin (8.13% at October 28,
2007) based on the company's  debt/EBITDA  ratio,  as defined in the  agreement.
This  agreement  requires  the company to pay  interest  monthly with the entire
principal due on June 30, 2010.

                                      I-34


Revolving Credit Agreement - United States

The company has an unsecured credit agreement that provides for a revolving loan
commitment of $6.5 million, including letters of credit up to $5.5 million. This
agreement  expires on December 31,  2007,  and bears  interest at the  one-month
LIBOR  plus an  adjustable  margin  (7.52% at  October  28,  2007)  based on the
company's  debt/EBITDA  ratio,  as defined in the  agreement.  As of October 28,
2007,  there were $2.3  million in  outstanding  letters of credit (all of which
related  to  workers  compensation)  and no  borrowings  outstanding  under  the
agreement.

Revolving Credit Agreement - China

The company's China subsidiary has an unsecured  revolving credit agreement with
a bank in China to provide a line of credit  available  up to  approximately  $4
million,  of which  approximately $1 million  includes  letters of credit.  This
credit  agreement  expires on February 1, 2008 and has an annual renewal option.
The company  borrowed a total of $4.0 million in installments of $1.3 million in
February  2007,  $1.3 million in March 2007,  and $1.4 million in October  2007.
Each  installment  is up for renewal one year from the date of borrowing and the
bank is required to provide an advance  notice of one year for repayment of each
respective  installment.  Interest  is  paid  on a  quarterly  basis  at a  rate
determined by the Chinese  government (with interest rates ranging from 5.81% to
6.93% at October 28, 2007). As of October 28, 2007,  approximately  $4.0 million
was outstanding under the agreement.

Canadian Government Loan

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

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios.  At October 28, 2007,  the company was in compliance
with these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $12.8 million; Year 2 - $7.8 million; Year 3 - $13.7 million; Year
4 - $208,000; Year 5 - $208,000; and thereafter - $225,000.

Capital  Expenditures  - Cash  outlays for capital  expenditures  during the six
months ended  October 28, 2007 were $3.4 million,  for the  company's  China and
mattress fabric operations. The company did not utilize any vendor financing for
any of its capital  expenditures for the six months ending October 28, 2007. The
company expects total capital  expenditures to be approximately $8.2 million for
fiscal 2008,  of which $4.6 million  represents  cash outlays with the remaining
$3.6 million to be provided by vendor financing.  This $3.6 million is projected
to be repaid as follows:  Fiscal 2009 - $1.7 million;  Fiscal 2010 $1.4 million;
and Fiscal 2011 - $500,000.  In addition,  at October 28, 2007,  the company had
obligations  on  vendor-financed  capital  expenditures  from  capital  projects
initiated  prior to fiscal 2008 totaling  $783,000.  This amount is to be repaid
over the next two fiscal years as follows: Fiscal 2008 - $71,000 and Fiscal 2009
- $712,000.

The  company's  current  estimate of cash outlays for new capital  projects (not
provided by vendor-financing) for fiscal 2009 is $2 million to $3 million.

Depreciation  for the six months ended October 28, 2007, was $2.9 million and is
estimated  to be $6.1  million for fiscal  2008.  The company  expects  that the
availability of funds from cash flow from operations,  vendor financing, and its
revolving credit lines will be sufficient to fund its planned capital needs.

                                      I-35


Critical Accounting Policies and Recent Accounting Developments

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

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

Recently Issued Accounting Standards

In  September  2006,  the FASB issued SFAS No. 157,  "Fair Value  Measurements,"
which  provides  enhanced  guidance  for using fair value to measure  assets and
liabilities.  SFAS No.  157  establishes  a  common  definition  of fair  value,
provides a  framework  for  measuring  fair value  under  accounting  principles
generally  accepted  in the United  States and expands  disclosure  requirements
about  fair  value  measurements.  SFAS No. 157 is  effective  for fiscal  years
beginning after November 15, 2007, and is effective for the company in the first
quarter of fiscal 2009. The company is currently  evaluating the impact, if any,
the  adoption  of SFAS No.  157 will  have on its  2009  consolidated  financial
statements.

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

Contractual Obligations

Capital Expenditures

At October 28,  2007,  the company had  commitments  to acquire  equipment  with
regards to its mattress fabrics segment for approximately $4.0 million.  Of this
total   commitment  of  $4.0  million,   $3.6  million  is  to  be  provided  by
vendor-financing. This $3.6 million is projected to be repaid as follows: Fiscal
2009 - $1.7 million; Fiscal 2010 $1.4 million; and Fiscal 2011 - $500,000.

At October 28, 2007,  the company had  obligations  on  vendor-financed  capital
expenditures  from  capital  projects  initiated  prior to fiscal 2008  totaling
$783,000.  This amount is be repaid  over the next two fiscal  years as follows:
Fiscal 2008 - $71,000 and Fiscal 2009 - $712,000.

Uncertainty In Income Taxes

As more fully disclosed in Notes 1 and 14 of Notes to the Consolidated Financial
Statements,  the company  adopted FIN 48,  Accounting for  Uncertainty in Income
Taxes - an  interpretation  of FASB  Statement  No. 109, on April 30,  2007.  At
October 28, 2007,  the company has recognized  $4.3 million of  liabilities  for
unrecognized  tax  benefits.  The final  outcome of these tax  uncertainties  is
dependent upon various matters  including tax examinations,  legal  proceedings,
competent   authority   proceedings,   changes  in   regulatory   tax  laws,  or
interpretations  of those tax laws, or expiration of statutes of limitation.  As
of October 28, 2007, the company  classified the $4.3 million of liabilities for
unrecognized tax benefits as income taxes payable - long-term. While the company
cannot  reasonably  predict  the  timing of the cash flows  associated  with its
liabilities for unrecognized tax benefits,  it believes that no significant cash
payments  will be made  within the next five years due to its  federal and state
net operating loss carryforwards.

                                      I-36


Inflation

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

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

The company is exposed to market risk from changes in interest rates on debt and
foreign currency exchange rates. The company's market risk sensitive instruments
are not entered into for trading  purposes.  The company's  exposure to interest
rate risk consists of floating rate debt based on the London  Interbank  Offered
Rate (LIBOR) plus an  adjustable  margin under the  company's  revolving  credit
agreement in the United States and its real estate term loans. As of October 28,
2007, there were $6.4 million in borrowings outstanding under the company's real
estate  term  loans and no  borrowings  under  the  company's  revolving  credit
agreement in the United  States.  In connection  with the first real estate term
loan, the company  entered into a $2,170,000  notional  principal  interest rate
swap agreement,  which represents 50% of the principal amount on the real estate
term loan,  and  effectively  converts the floating rate LIBOR based payments to
fixed  payments at 4.99% plus the spread  calculated  under the real estate term
loan agreement. The company's unsecured term notes have a fixed interest rate of
8.80% and the Canadian  government loan is non-interest  bearing.  The company's
revolving  credit  agreement  associated  with its  China  subsidiary  has fixed
interest rates ranging from 5.81% to 6.93%.  Additionally,  $34.5 million on the
company's total borrowings of $39.0 million  (approximately  88%) are at a fixed
rate or non-interest  bearing.  Thus, any  foreseeable  change in interest rates
would not have a material effect on the company's interest expense.

The company's  exposure to fluctuations in foreign  currency  exchange rates are
due to foreign  subsidiaries  domiciled in China and Canada.  These subsidiaries
use the United States dollar as their functional currency. The company generally
does not use financial derivative instruments to hedge foreign currency exchange
rate  risks  associated  with its  foreign  subsidiaries.  A 10%  change  in the
Canadian  exchange  rate  at  October  28,  2007,  would  impact  the  company's
consolidated income before income taxes by approximately  $350,000.  This impact
on the  company's  consolidated  income  before  income taxes would be offset by
approximately  $1.0  million  for the income tax  effects on a 10% change in the
Canadian  exchange rate on Canadian  income  taxes.  A 10% change in the Chinese
exchange rate at October 28, 2007,  would not have a  significant  impact on the
company's results of operations or financial position.

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

The company  conducted a review and  evaluation of its  disclosure  controls and
procedures,  under the supervision and with the  participation  of the company's
principal  executive  officer and principal  financial officer as of October 28,
2007, and the principal  executive officer and principal  financial officer have
concluded that the company's disclosure controls and procedures are adequate and
effective.  In  addition,  no  change in the  company's  internal  control  over
financial reporting has occurred during, or subsequent to, the period covered by
this report that has materially affected,  or is reasonably likely to materially
affect, the company's internal control over financial reporting.

                                      I-37


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

Item 1A.  Risk Factors


There have been no material changes to our risk factors during the six months
ended October 28, 2007. Our risk factors are disclosed in the company's annual
report on Form 10-K filed with the Securities and Exchange Commission on July
19, 2007 for the fiscal year ended April 29, 2007.

Item 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 20, 2007. Of the 12,634,526 shares of common stock
outstanding on the record date of July 19, 2007, 10,805,358 shares of common
stock were present in person or by proxy.

At the Annual Meeting, shareholders voted on:

Proposal 1

Proposal to amend the company's bylaws to reduce the size of the range in number
of directors that comprise the Board of Directors, with the number of seats to
be determined by the Board.

For            10,642,916

Against           151,066

Abstain            11,376

Proposal 2

Proposal to amend the company's bylaws to declassify the Board of Directors and
provide that all directors will be elected by shareholders annually.

For            10,728,133

Against            65,643

Abstain            11,582

Proposal 3

The election of director Kenneth W. McAllister.

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

Kenneth W. McAllister      10,532,379        272,979


                                      II-1


Proposal 4

Proposal to approve the 2007 Equity Incentive Plan

For        6,492,274

Against    2,774,724

Abstain       24,981

Non-Votes  1,513,379

Item 5. Other Information.

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

On December 11, 2007, the company entered into a Separation Agreement and Waiver
of Claims (the  "Agreement")  with Kenneth M. Ludwig,  the company's Senior Vice
President,  Human  Resources,  and Corporate  Secretary,  in connection with Mr.
Ludwig's resignation,  effective as of December 31, 2007, from his position with
the company.  The Agreement provides that the company will continue Mr. Ludwig's
current salary ($186,625  annually) through June 30, 2009, payable in accordance
with the company's standard payroll practices (the "Continuation  Period").  Mr.
Ludwig will also be entitled to receive a bonus under the  company's  Management
Incentive  Plan,  after the end of the company's  current fiscal year,  equal to
66.67% of the bonus amount that he would otherwise have been entitled to receive
if he had  remained  employed  with the  company  through the end of the current
fiscal  year.  During the  Continuation  Period,  Mr.  Ludwig will be allowed to
continue to participate in certain  benefit plans,  including  continuing to pay
the regular employee rate under the company's health benefit plan. Stock options
held by Mr. Ludwig will be exercisable until September 28, 2009,  subject to the
terms of the  options  and the plans under which they are granted and subject to
company policies  regarding  transactions in company  securities.  The Agreement
also provides that Mr. Ludwig will receive up to eighteen months of outplacement
assistance.  In addition, the Agreement contains a standard release of claims by
Mr. Ludwig in favor of the company. Under the terms of the Agreement, Mr. Ludwig
has the right to revoke the  Agreement in writing  within the  seven-day  period
following the date that the Agreement was executed. The foregoing description of
the Agreement is qualified in its entirety by reference to the Agreement, a copy
of which is included as Exhibit 10.1 to this quarterly report,  and incorporated
herein by reference.

                                      II-2


Item 6.  Exhibits

    The following exhibits are filed as part of this report.

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

    3(ii)  Restated and Amended Bylaws of the company, as amended June 12, 2001,
           were filed as Exhibit 3(ii) to the company's Form 10-Q for the
           quarter ended July 29, 2001, filed September 12, 2001, and are
           incorporated herein by reference. 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 filed on November 13, 2007, and are
           incorporated herein by reference.

    10.1   Separation Agreement and Waiver of Claims between the company and
           Kenneth M. Ludwig dated as of December 11, 2007.

    10.2   Form of stock option agreement for options granted to non-employee
           directors pursuant to the 2007 Equity Incentive Plan.

    10.3   Form of change in control and noncompetition agreement.

    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, 2007     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
            --------------                 -------

            10.1                    Separation  Agreement and Waiver of Claims
                                    between  the company and Kenneth M. Ludwig
                                    dated December 11, 2007.

            10.2                    Form of stock option  agreement  for options
                                    granted to non-employee  directors  pursuant
                                    to the 2007 Equity Incentive Plan.

            10.3                    Form   of    change   in    control    and
                                    noncompetition agreement.

            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.