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

                                  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 JANUARY 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 Identification No.)
  incorporation or other organization)



         1823 EASTCHESTER DRIVE
       HIGH POINT, NORTH CAROLINA                       27265-1402
(Address of principal executive offices)                (zip code)



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


INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS REQUIRED
TO BE FILED BY  SECTION 13 OF THE  SECURITIES  EXCHANGE  ACT OF 1934  DURING THE
PRECEDING 12 MONTHS AND (2) HAS BEEN SUBJECT TO THE FILING  REQUIREMENTS  FOR AT
LEAST THE PAST 90 DAYS.            [X] YES      NO [_]

INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A LARGE  ACCELERATED  FILER, AN
ACCELERATED  FILER, OR A  NON-ACCELERATED  FILER. SEE DEFINITION OF "ACCELERATED
FILER AND LARGE  ACCELERATED  FILER" IN RULE 12B-2 OF THE EXCHANGE  ACT.  (CHECK
ONE);

   LARGE ACCELERATED FILER [_] ACCELERATED FILER [_] NON-ACCELERATED FILER [X]

INDICATE BY CHECK MARK WHETHER THE  REGISTRANT IS A SHELL COMPANY (AS DEFINED BY
RULE 12B-2 OF THE EXCHANGE ACT).   [_] YES      NO [X]

INDICATE THE NUMBER OF SHARES  OUTSTANDING  OF EACH  ISSUER'S  CLASSES OF COMMON
STOCK, AS OF THE LATEST PRACTICAL DATE:

            COMMON SHARES OUTSTANDING AT JANUARY 28, 2007: 12,554,541
                                PAR VALUE: $0.05

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



                               INDEX TO FORM 10-Q
                      FOR THE PERIOD ENDED JANUARY 28, 2007



                                                                                                            PAGE

                          PART I - FINANCIAL STATEMENTS

ITEM 1.    UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS:

                                                                                                         
           Consolidated Statements of Loss -- Three and Nine Months
             Ended January 28, 2007 and January 29, 2006                                                     I-1

           Consolidated Balance Sheets -- January 28, 2007, January 29, 2006 and April 30, 2006              I-2

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

           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 RESULTS OF OPERATIONS            I-24
------------------------------------------------------------------------------------------------

ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                       I-39
---------------------------------------------------------------------

ITEM 4.    CONTROLS AND PROCEDURES                                                                          I-40
----------------------------------

                           PART II - OTHER INFORMATION

ITEM 1A.   RISK FACTORS                                                                                     II-1
-----------------------

ITEM 5. OTHER INFORMATION                                                                                   II-4
-------------------------

ITEM 6. EXHIBITS                                                                                            II-4
----------------

Signatures                                                                                                  II-6




Item 1: FINANCIAL STATEMENTS

                                   CULP, INC.
                         CONSOLIDATED STATEMENTS OF LOSS
FOR THE THREE MONTHS AND NINE MONTHS ENDED JANUARY 28, 2007 AND JANUARY 29, 2006
                                   (UNAUDITED)

                (Amounts in Thousands, Except for Per Share Data)



                                                                                  THREE MONTHS ENDED
                                                         ------------------------------------------------------------------------
                                                                  Amounts                                 Percent of Sales
                                                         --------------------------                  ----------------------------
                                                         January 28,   January 29,     % Over        January 28,    January 29,
                                                            2007          2006         (Under)          2007           2006
                                                         ------------  ------------  ------------    -------------  -------------
                                                                                                          
Net sales                                             $       55,712        61,035        (8.7)%           100.0 %       100.0 %
Cost of sales                                                 51,001        56,858       (10.3)%            91.5 %        93.2 %
                                                         ------------  ------------  ------------    -------------  -------------
        Gross profit                                           4,711         4,177        12.8 %             8.5 %         6.8 %

Selling, general and
  administrative expenses                                      6,394         6,098         4.9 %            11.5 %        10.0 %
Restructuring expense                                          1,275           343       271.7 %             2.3 %         0.6 %
                                                         ------------  ------------  ------------    -------------  -------------
        Loss from operations                                  (2,958)       (2,264)      (30.7)%            (5.3)%        (3.7)%

Interest expense                                                 952         1,063       (10.4)%             1.7 %         1.7 %
Interest income                                                  (50)          (43)       16.3 %            (0.1)%        (0.1)%
Other (income) expense                                          (157)          135       216.3 %            (0.3)%         0.2 %
                                                         ------------  ------------  ------------    -------------  -------------
        Loss before income taxes                              (3,703)       (3,419)       (8.3)%            (6.6)%        (5.6)%

Income taxes*                                                 (1,482)       (1,250)       18.6 %            40.0 %        36.6 %
                                                         ------------  ------------  ------------    -------------  -------------
        Net loss                                      $       (2,221)       (2,169)       (2.4)%            (4.0)%        (3.6)%
                                                         ============  ============  ============    =============  =============
Net loss per share-basic                                      ($0.19)       ($0.19)        0.0 %
Net loss per share-diluted                                    ($0.19)       ($0.19)        0.0 %

Average shares outstanding-basic                              11,773        11,562         1.8 %
Average shares outstanding-diluted                            11,773        11,562         1.8 %



                                                                                   NINE MONTHS ENDED
                                                         ------------------------------------------------------------------------
                                                                  Amounts                                 Percent of Sales
                                                         --------------------------                  ----------------------------
                                                         January 28,   January 29,     % Over        January 28,    January 29,
                                                            2007          2006         (Under)          2007           2006
                                                         ------------  ------------  ------------    -------------  -------------
Net sales                                             $      177,337       190,383        (6.9)%           100.0 %       100.0 %
Cost of sales                                                156,575       174,098       (10.1)%            88.3 %        91.4 %
                                                         ------------  ------------  ------------    -------------  -------------
        Gross profit                                          20,762        16,285        27.5 %            11.7 %         8.6 %

Selling, general and
  administrative expenses                                     19,240        22,480       (14.4)%            10.8 %        11.8 %
Restructuring expense                                          1,742         6,581       (73.5)%             1.0 %         3.5 %
                                                         ------------  ------------  ------------    -------------  -------------
        Loss from operations                                    (220)      (12,776)       98.3 %            (0.1)%        (6.7)%

Interest expense                                               2,841         2,955        (3.9)%             1.6 %         1.6 %
Interest income                                                 (147)          (78)       88.5 %            (0.1)%        (0.0)%
Other (income) expense                                           (98)          481       120.4 %            (0.1)%         0.3 %
                                                         ------------  ------------  ------------    -------------  -------------
        Loss before income taxes                              (2,816)      (16,134)       82.5 %            (1.6)%        (8.5)%

Income taxes*                                                 (1,540)       (5,873)      (73.8)%            54.7 %        36.4 %
                                                         ------------  ------------  ------------    -------------  -------------
        Net loss                                      $       (1,276)      (10,261)       87.6 %            (0.7)%        (5.4)%
                                                         ============  ============  ==========      ============   ===========
Net loss per share-basic                                      ($0.11)       ($0.89)       87.6 %
Net loss per share-diluted                                    ($0.11)       ($0.89)       87.6 %

Average shares outstanding-basic                              11,710        11,557         1.3 %
Average shares outstanding-diluted                            11,710        11,557         1.3 %

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

See accompanying notes to consolidated financial statements

                                      I-1



                                   CULP, INC.
                           CONSOLIDATED BALANCE SHEETS
              JANUARY 28, 2007, JANUARY 29, 2006 AND APRIL 30, 2006
                                   (UNAUDITED)

                             (Amounts in Thousands)



                                                            Amounts                           Increase
                                              ------------------------------------           (Decrease)
                                                 January 28,        January 29,    -------------------------------   * April 30,
                                                     2007               2006          Dollars         Percent          2006
                                              -------------------  --------------- ---------------    ------------  -----------
Current assets
                                                                                                          
       Cash and cash equivalents            $             10,675           12,870          (2,195)       (17.1)%         9,714
       Accounts receivable                                23,755           28,485          (4,730)       (16.6)%        29,049
       Inventories                                        42,717           42,099             618          1.5 %        36,693
       Deferred income taxes                               7,120            7,054              66          0.9 %         7,120
       Assets held for sale                                1,231                -           1,231        100.0 %         3,111
       Other current assets                                2,710            1,649           1,061         64.3 %         1,287
                                              -------------------  --------------- ---------------    ------------  -----------
                  Total current assets                    88,208           92,157          (3,949)        (4.3)%        86,974

Property, plant & equipment, net                          40,784           52,562         (11,778)       (22.4)%        44,639
Goodwill                                                   4,114            4,114               -          0.0 %         4,114
Deferred income taxes                                     23,232           15,731           7,501         47.7 %        20,176
Other assets                                               2,683            1,775             908         51.2 %         1,564
                                              -------------------  --------------- ---------------    ------------  -----------
                  Total assets              $            159,021          166,339          (7,318)        (4.4)%       157,467
                                              ===================  =============== ===============    ============  ===========


Current liabilities
       Current maturities of long-term debt $              4,744            8,049          (3,305)       (41.1)%         8,060
       Accounts payable                                   18,051           20,669          (2,618)       (12.7)%        20,835
       Accrued expenses                                    7,704            9,751          (2,047)       (21.0)%         7,845
       Accrued restructuring                               3,490            4,299            (809)       (18.8)%         4,054
       Income taxes payable                                4,136              635           3,501        551.3 %         2,488
                                              -------------------  --------------- ---------------    ------------  -----------
                  Total current liabilities               38,125           43,403          (5,278)       (12.2)%        43,282

Long-term debt , less current maturities                  41,965           47,229          (5,264)       (11.1)%        39,662
                                              -------------------  --------------- ---------------    ------------  -----------

                  Total liabilities                       80,090           90,632         (10,542)       (11.6)%        82,944

Shareholders' equity                                      78,931           75,707           3,224          4.3 %        74,523
                                              -------------------  --------------- ---------------    ------------  -----------

                  Total liabilities and
                  shareholders' equity      $            159,021          166,339          (7,318)        (4.4)%       157,467
                                              ===================  =============== ===============    ============  ===========

Shares outstanding                                        12,555           11,566             989          8.6 %        11,655
                                              ===================  =============== ===============    ============  ===========
   * Derived from audited financial statements

See accompanying notes to consolidated financial statements

                                       I-2



                                   CULP, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
         FOR THE NINE MONTHS ENDED JANUARY 28, 2007 AND JANUARY 29, 2006
                                   (UNAUDITED)

                             (Amounts in Thousands)




                                                                                              NINE MONTHS ENDED
                                                                                                    Amounts
                                                                                       --------------------------------
                                                                                        January 28,       January 29,
                                                                                            2007             2006
                                                                                       ---------------   --------------
Cash flows from operating activities:
                                                                                                         
     Net loss                                                                       $          (1,276)         (10,261)
     Adjustments to reconcile net loss to net cash
         provided by operating activities:
             Depreciation                                                                       5,651           12,275
             Amortization of other assets                                                          59               70
             Stock-based compensation                                                             406              139
             Deferred income taxes                                                             (3,056)          (5,645)
             Restructuring expenses, net of gain on sale of related assets                       (546)           3,057
             Changes in assets and liabilities:
                Accounts receivable                                                             5,294              339
                Inventories                                                                    (1,270)           8,400
                Other current assets                                                              787            1,042
                Other assets                                                                      (46)            (129)
                Accounts payable                                                               (2,507)          (1,695)
                Accrued expenses                                                                 (141)             195
                Accrued restructuring                                                            (564)          (1,551)
                Income taxes payable                                                            1,648             (909)
                                                                                       ---------------   --------------
                    Net cash provided by operating activities                                   4,439            5,327
                                                                                       ---------------   --------------

Cash flows from investing activities:
     Capital expenditures                                                                      (2,492)          (5,428)
     Acquisition of assets                                                                     (2,500)               -
     Proceeds from the sale of buildings and equipment                                          3,260            3,950
                                                                                       ---------------   --------------
                    Net cash used in investing activities                                      (1,732)          (1,478)
                                                                                       ---------------   --------------

Cash flows from financing activities:
     Payments on vendor-financed capital expenditures                                            (927)            (871)
     Payments on long-term debt                                                                (3,513)            (292)
     Proceeds from issuance of long-term debt                                                   2,500            5,020
     Proceeds from common stock issued                                                            194               57
                                                                                       ---------------   --------------
                    Net cash (used in) provided by financing activities                        (1,746)           3,914
                                                                                       ---------------   --------------

Increase in cash and cash equivalents                                                             961            7,763

Cash and cash equivalents at beginning of period                                                9,714            5,107
                                                                                       ---------------   --------------

Cash and cash equivalents at end of period                                          $          10,675           12,870
                                                                                       ===============   ==============



See accompanying notes to consolidated financial statements

                                       I-3


                                   CULP, INC.
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (UNAUDITED)

                    (Dollars in thousands, except share data)


                                                                                             
                                                           Capital                               Accumulated
                                  Common Stock           Contributed                                Other           Total
                             -------------------------    in Excess      Unearned     Retained  Comprehensive  Shareholders'
                               Shares        Amount     of Par Value   Compensation   Earnings     Income          Equity
--------------------------   ----------   ------------  -------------  -------------  --------  -------------  --------------
Balance, May 1, 2005         11,550,759     $      579         39,964           (139)   45,367              -     $   85,771
--------------------------   ----------   ------------  -------------  -------------  --------  -------------  --------------
Net loss                              -              -              -              -   (11,796)             -        (11,796)
Gain on cash flow hedge,
 net of income taxes                  -              -              -              -         -             18             18
Stock-based compensation              -              -              -            139         -              -            139

Common stock issued in
 connection with stock
 option plans                   104,200              5            386              -         -              -            391
--------------------------   ----------   ------------  -------------  -------------  --------  -------------  --------------
Balance, April 30, 2006      11,654,959     $      584         40,350              -    33,571             18     $   74,523
--------------------------   ----------   ------------  -------------  -------------  --------  -------------  --------------
Net loss                              -              -              -              -    (1,276)             -         (1,276)
Loss on cash flow hedge,
 net of income taxes                  -              -              -              -         -            (13)           (13)
Stock-based compensation              -              -            406              -         -              -            406
Common stock issued in
 connection with
 acquisition of assets
 (see Note 2)                   798,582             40          5,057              -         -              -          5,097

Common stock issued in
 connection with stock
 option plans                   101,000              5            189              -         -              -            194
--------------------------   ----------   ------------  -------------  -------------  --------  -------------  --------------
Balance, January 28, 2007    12,554,541     $      629         46,002              -    32,295              5     $   78,931
==========================   ==========   ============  =============  =============  ========  =============  ==============


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 2 and 11 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 20,  2006 for the fiscal year ended April 30,
2006.

The company's  nine months ended January 28, 2007 and January 29, 2006 represent
39 week periods.

................................................................................

2.  ASSET ACQUISITION

In  January  2007,  the  company  closed  on an Asset  Purchase  Agreement  (the
"Agreement")  for the  purchase  of certain  assets from  International  Textile
Group,  Inc.  ("ITG")  related to the  mattress  fabrics  product  line of ITG's
Burlington House division. The company purchased ITG's mattress fabrics finished
goods inventory,  a credit on future purchases of inventory  manufactured by ITG
during the transition period,  along with certain  proprietary rights (patterns,
copyrights,  artwork,  and the like) and other  records  that  related  to ITG's
mattress  fabrics  product  line.  The company  did not  purchase  any  accounts
receivable,  property,  plant, and equipment, and did not assume any liabilities
other than  certain  open  purchase  orders.

The consideration  given for this transaction,  after adjustments to the closing
date inventory as defined by the Agreement,  was $8.1 million. Payment consisted
of $2.5  million in cash  financed by a term loan (see Note 8), the  issuance of
798,582 shares of the company's  common stock with a fair value of $5.1 million,
and the  company  also  incurred  direct  acquisition  costs  relating to legal,
accounting,  and other professional fees of $515,000. The total transaction cost
allocation  is not final  based on the  ultimate  settlement  of certain  direct
acquisition costs. The final allocation may impact the ultimate valuation of the
assets  acquired.  This  transaction  did not constitute a business  combination
within the criteria of EITF 98-3, DETERMINING WHETHER A NON-MONETARY TRANSACTION
INVOLVES RECEIPT OF PRODUCTIVE  ASSETS OR OF A BUSINESS.  The total  transaction
cost was allocated as follows:

-------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                                            Fair Value
-------------------------------------------------------------------------------
Inventories                                                        $  4,754
Other current assets (credit on future purchases of inventory)        2,210
Non-compete agreement                                                 1,148
-------------------------------------------------------------------------------
                                                                   $  8,112
-------------------------------------------------------------------------------
The  company  recorded  the  non-compete  agreement  at its fair value  based on
various  valuation  techniques,  which  is  reflected  in  other  assets  in the
accompanying  consolidated  balance  sheet.  The  non-compete  agreement will be
amortized  on a  straight-line  basis over the four year life of the  agreement.
Amortization  expense  during  the next five  fiscal  years  follows:  FY 2007 -
$72,000; FY 2008 - $287,000; FY 2009 - $287,000; FY 2010 - $287,000; and FY 2011
- $215,000.

The Agreement requires ITG to provide certain transition services to the company
and  will  manufacture  goods  for the  company  for a  limited  period  of time
(expected  to be  approximately  120 days) to support the  company's  efforts to
transition  the  former  ITG  mattress   fabrics  products  into  the  company's
operations.  The company does not plan to hire any of ITG's  employees after the
transition  period is  completed.  ITG has also  agreed that it will not compete
with the company in the  mattress  fabrics  business for a period of four years,
except for mattress fabrics  production in China for final  consumption in China
(meaning the  mattress  fabric and the mattress on which it is used is sold only
in China).

In connection  with the  Agreement,  the company issued 798,582 shares of common
stock.  As a  result,  the  company  entered  into  a  Registration  Rights  and
Shareholder  Agreement  ("the  Registration  Agreement"),  which  relates to the
shares of the common  stock issued by the company to ITG (the  "Shares").  Under
the  terms of the  Registration  Agreement,  ITG may  demand  that  the  company
register the Shares with the  Securities  and Exchange  Commission,  which would
allow the  Shares to be sold to the  public  after  the  registration  statement
becomes effective.  The Registration Agreement also contains provisions pursuant
to which  ITG will  agree  not to  purchase  additional  company  shares or take
certain  other  actions to influence  control of the company,  and will agree to
vote the shares in accordance  with  recommendations  of the company's  board of
directors.





                                      I-5

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

3.  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  recognized  in the first
quarter  of fiscal  2007 now  includes  amortization  related  to the  remaining
unvested  portion of all stock option awards granted prior to May 1, 2006, based
on their  grant  date fair  value  estimated  in  accordance  with the  original
provisions of SFAS No. 123, "Accounting for Stock-Based Compensation."

Prior to May 1, 2006,  the  company  recognized  compensation  costs  related to
employee  stock  option  plans  utilizing  the  intrinsic   value-based   method
prescribed by APB Opinion No. 25,  "ACCOUNTING  FOR STOCK ISSUED TO  EMPLOYEES,"
and  related  interpretations.  The  company  had also  adopted  the  disclosure
requirements  of SFAS No. 123,  "ACCOUNTING FOR  STOCK-BASED  COMPENSATION,"  as
amended by SFAS No. 148, "ACCOUNTING FOR STOCK-BASED COMPENSATION TRANSITION AND
DISCLOSURE." SFAS No. 123 required disclosure of pro-forma net income,  earnings
per share,  and other  information as if the fair value method of accounting for
stock  options and other equity  instruments  described in SFAS No. 123 had been
adopted.

As a result of  adopting  SFAS No.  123R,  the  company  recorded  $119,000  and
$406,000 of compensation expense for stock options within selling,  general, and
administrative  expense for the three-month and nine-month periods ended January
28,  2007.  In the prior year,  the  company  recorded  $35,000 and  $139,000 of
compensation  expense for stock  options that were  required to be accounted for
under the  provisions of APB Opinion No. 25 for the  three-month  and nine-month
periods ended January 29, 2006.

                                      I-6


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

Prior to the adoption of SFAS No. 123R,  the benefit of tax deductions in excess
of recognized  compensation  costs were reported as an operating cash flow. SFAS
No. 123R requires  such benefits be recorded as financing  cash flow rather than
as a reduction  of taxes paid within  operating  cash flow.  For the  nine-month
period  ended  January  28,  2007,  no tax  benefits  in  excess  of  recognized
compensation costs were realized from option exercises.

The remaining  unrecognized  compensation  costs  related to unvested  awards at
January 28, 2007,  is $1.0  million  which is expected to be  recognized  over a
weighted average period of 2.7 years.

The following table illustrates the effect on net loss and net loss per share if
the company had applied the fair value recognition provisions of SFAS No. 123 to
options  granted  under the  company's  stock  option plan for  three-month  and
nine-month period ended January 29, 2006:



                                                                                 
----------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)                Three-Months Ended         Nine-Months Ended

Net loss, as reported                                       $            (2,169)       $          (10,261)
Add:  Total stock-based employee compensation expense
included in net loss, net of taxes                                           22                        88
Deduct:  Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of taxes                                                               (112)                     (355)
----------------------------------------------------------------------------------------------------------
Pro forma net loss                                          $            (2,259)       $          (10,528)
----------------------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                         $            (0.19)        $            (0.89)
Basic - pro forma                                                        (0.20)                     (0.91)
Diluted - as reported                                                    (0.19)                     (0.89)
Diluted - pro forma                                                      (0.20)                     (0.91)
----------------------------------------------------------------------------------------------------------


Under the company's  stock option plans,  employees and directors may be granted
options to purchase  shares of common stock at the fair market value on the date
of grant.  Options  granted under these plans generally vest over 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  directors  during  the
nine-month  period  ended  January  28, 2007 and January 29, 2006 were $3.68 and
$3.52 per share using the following assumptions:

                                                    2007              2006
------------------------------------------------------------------------------
Risk-free interest rate                              4.57%           4.39%
Dividend yield                                       0.00%           0.00%
Expected volatility                                 68.36%          73.93%
Expected term (in years)                              6.8             8.5
------------------------------------------------------------------------------



                                      I-7


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

The fair value of stock  options  granted  to  employees  during the  nine-month
period  ended  January  28,  2007 and  January 29, 2006 were $2.43 and $2.47 per
share using the following assumptions:

                                                     2007          2006
---------------------------------------------------------------------------
Risk-free interest rate                               5.03%       4.39%
Dividend yield                                        0.00%       0.00%
Expected volatility                                  67.03%      73.93%
Expected term (in years)                               1.6         3.5
---------------------------------------------------------------------------

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

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


                                                                      
-------------------------------------------------------------------------------------------------------
                                                  Weighted-        Weighted-
                                                   Average          Average            Aggregate
                                                  Exercise        Contractual          Intrinsic
                                 Shares             Price            Term                Value
-------------------------------------------------------------------------------------------------------
Outstanding, April 30, 2006         993,875   $         7.11
Granted                             228,000             4.56
Expired                            (180,125)            6.38
Exercised                          (101,000)            1.92                      $          292,000
-------------------------------------------------------------------------------------------------------
Outstanding, January 28, 2007       940,750             7.19     3.1 Years        $          820,075
-------------------------------------------------------------------------------------------------------


At January 28, 2007, there were 254,750 shares available for future grants under
the  company's  incentive  stock  option  plans and options to purchase  478,375
shares were exercisable which had a weighted average exercise price of $9.39 per
share,  an  aggregate  intrinsic  value  of  $166,130  and  a  weighted  average
contractual  term of 0.18 years.  Cash received from stock options were $194,000
and $57,000 for the  nine-month  periods  ended January 28, 2007 and January 29,
2006, respectively.

................................................................................

                                      I-8

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

4.  ACCOUNTS RECEIVABLE

A summary of accounts receivable follows:


                                                                                                       
-------------------------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                                                            January 28, 2007            April 30, 2006
-------------------------------------------------------------------------------------------------------------------------------
Customers                                                                          $          26,164         $        30,924
Allowance for doubtful accounts                                                               (1,191)                 (1,049)
Reserve for returns and allowances and discounts                                              (1,218)                   (826)
-------------------------------------------------------------------------------------------------------------------------------
                                                                                   $          23,755         $        29,049
-------------------------------------------------------------------------------------------------------------------------------

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

-------------------------------------------------------------------------------------------------------------------------------
                                                                                               Nine months ended
(DOLLARS IN THOUSANDS)                                                            January 28, 2007         January 29, 2006
-------------------------------------------------------------------------------------------------------------------------------
Beginning balance                                                                  $          (1,049)        $        (1,142)
Provision for uncollectible accounts                                                            (410)                    129
Net write-offs                                                                                   268                      36
-------------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                     $          (1,191)        $          (977)
-------------------------------------------------------------------------------------------------------------------------------

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

-------------------------------------------------------------------------------------------------------------------------------
                                                                                               Nine months ended
(DOLLARS IN THOUSANDS)                                                            January 28, 2007         January 29, 2006
-------------------------------------------------------------------------------------------------------------------------------
Beginning balance                                                                  $            (826)        $          (837)
Provision for returns and allowances
    and discounts                                                                             (1,701)                 (1,385)
Discounts taken                                                                                1,309                   1,364
-------------------------------------------------------------------------------------------------------------------------------
Ending balance                                                                     $          (1,218)        $          (858)
-------------------------------------------------------------------------------------------------------------------------------


................................................................................

5.  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)                                                            January 28, 2007            April 30, 2006
-------------------------------------------------------------------------------------------------------------------------------
Raw materials                                                                      $          11,609         $        13,561
Work-in-process                                                                                1,746                   2,020
Finished goods                                                                                29,362                  21,112
-------------------------------------------------------------------------------------------------------------------------------
                                                                                   $          42,717         $        36,693
-------------------------------------------------------------------------------------------------------------------------------


................................................................................

                                      I-9


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
6.  ACCOUNTS PAYABLE

A summary of accounts payable follows:


                                                                                     
-----------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                           January 28, 2007                           April 30, 2006
-----------------------------------------------------------------------------------------------------------------
Accounts payable-trade                            $          16,392                        $        18,386
Accounts payable-capital expenditures                         1,659                                  2,449
-----------------------------------------------------------------------------------------------------------------
                                                  $          18,051                        $        20,835
-----------------------------------------------------------------------------------------------------------------

................................................................................

7.  ACCRUED EXPENSES

A summary of accrued expenses follows:

-----------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                           January 28, 2007                           April 30, 2006
-----------------------------------------------------------------------------------------------------------------
Compensation, commissions and related benefits    $           4,312                        $         4,757
Interest                                                        742                                    433
Accrued rebates                                                 403                                    705
Other                                                         2,247                                  1,950
-----------------------------------------------------------------------------------------------------------------
                                                  $           7,704                        $         7,845
-----------------------------------------------------------------------------------------------------------------

................................................................................

8.  LONG-TERM DEBT

A summary of long-term debt follows:
-----------------------------------------------------------------------------------------------------------------
 (DOLLARS IN THOUSANDS)                          January 28, 2007                           April 30, 2006
-----------------------------------------------------------------------------------------------------------------
Unsecured senior term notes                       $          39,440                        $        42,440
Real estate loan - I                                          4,091                                  4,242
Real estate loan - II                                         2,500                                      -
Canadian government loans                                       678                                  1,040
-----------------------------------------------------------------------------------------------------------------
                                                             46,709                                 47,722
Less current maturities                                      (4,744)                                (8,060)
-----------------------------------------------------------------------------------------------------------------
                                                  $          41,965                        $        39,662
-----------------------------------------------------------------------------------------------------------------


UNSECURED TERM NOTES

The  company's  unsecured  term notes (the  "Notes") are payable over an average
remaining  term of 2.5 years  beginning  February 2007 through March 2010. As of
January  28,  2007,  the  principal  payments  that are  required  to be paid in
periodic  installments  over the next four years are as  follows:  Year 1 - $4.5
million;  Year 2 -  $19.9  million;  Year 3 - $7.5  million;  and  Year 4 - $7.5
million.

                                      I-10


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

On  December  6, 2006,  the  company  entered  into a Second  Amendment  to Note
Purchase  Agreements (the  "Amendment").  Upon execution of this amendment,  the
company  prepaid  $3.0  million in  principal  amount and interest on the Notes,
without  prepayment  penalty or "make whole" premium.  The Amendment  raised the
interest rate from 7.76% to 8.80% on the remaining  outstanding Notes and allows
for an  increase  in the amount of other  debt to be  incurred  by the  company,
including a provision  that allows for debt of up to $5 million in the company's
China subsidiary.  The Amendment changed the financial  covenants  applicable to
the company to provide additional flexibility to account for recent changes that
the  company  has  made  or  could  make  to its  business  and  the  accounting
consequences  of those  changes.  Beginning in the third quarter of fiscal 2007,
these  changes  exclude from the  financial  covenants,  all  restructuring  and
related charges  associated with the U.S.  upholstery fabrics operations and any
valuation  allowance,  if needed,  against the company's net deferred tax assets
from U.S.  operations.  The Amendment  provides for prepayments of the Notes (at
the option of the noteholders and without prepayment penalty) to the extent that
the company's cash balances exceed $8 million at the end of each fiscal quarter.
The company paid the remaining $4.5 million due in March of 2007 on February 20,
2007, as part of this prepayment provision.

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  London  Interbank  Offered  Rate plus an  adjustable
margin 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

On January  22,  2007,  the company  entered  into an  agreement  with a bank to
provide for a term loan in the amount of $2.5 million in connection with the ITG
asset  purchase  agreement  (see Note 2). 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 London Interbank  Offered Rate plus 3%. This agreement
requires the company to pay interest monthly with the entire principal amount of
$2.5 million due on June 30, 2010.

CANADIAN GOVERNMENT LOANS

In November  2005,  the company  entered  into an  agreement  with the  Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital  expenditures at the company's facility located
in Quebec,  Canada. This loan is non-interest bearing and is payable in 48 equal
monthly  installments  commencing December 1, 2009. In addition to the term loan
entered into in November 2005, the company had an existing  non-interest bearing
term loan with the Canadian government which was paid in May 2006.

                                      I-11

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

REVOLVING CREDIT AGREEMENT -UNITED STATES

On  January  22,  2007,  the  company  entered  into a Tenth  Amendment  to this
unsecured  credit  agreement dated August 23, 2002.  This amendment  reduced the
line of credit available from $8.0 million to $6.5 million, including letters of
credit up to $5.5  million and extended  the term of the credit  agreement  from
August 31, 2007 to December 31, 2007.  The amendment  also removed the liquidity
provision that required the company to maintain collected deposit balances of at
least $2.0 million. It also amended certain other financial covenants as defined
in the  agreement.  Borrowings  under the credit  facility  bear interest at the
one-month London Interbank  Offered Rate plus an adjustable  margin based on the
company's  debt/EBITDA  ratio,  as defined in the  agreement.  As of January 28,
2007,  there were $2.4 million in  outstanding  letters of credit (most of which
related  to  workers  compensation)  and no  borrowings  outstanding  under  the
agreement.

REVOLVING CREDIT AGREEMENT - CHINA

On February 1, 2007, the company's  China  subsidiary  entered into an unsecured
credit  agreement  with a bank to  provide  a line  of  credit  available  up to
approximately $5.0 million, of which approximately $1.3 million includes letters
of credit.  The credit  agreement  expires  on  February  1, 2008 with an annual
renewal option, and requires interest to be paid on a quarterly basis at a fixed
annual  rate of 5.8%.  As of March  9,  2007,  approximately  $1.3  million  was
outstanding under the agreement.

OVERALL

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

As of January 28, 2007,  the principal  payment  requirements  of long-term debt
during the next five years are: Year 1 - $4.7 million;  Year 2 - $20.1  million;
Year 3 - $7.8 million; Year 4 - $13.5 million; Year 5 - $169,000; and thereafter
- $480,000.

9.  INTEREST RATE HEDGING

In  connection  with the  company's  first real estate  loan with its bank,  the
company  was  required  to have an  agreement  to hedge the  interest  rate risk
exposure on the first 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 first real estate loan,  that  effectively  converted the floating
rate LIBOR based payments to fixed payments at 4.99% plus the spread  calculated
under the first 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.  The fair value of the interest  rate swap at January 28,
2007 was  $9,000 in the  company's  favor and was  determined  by quoted  market
prices.

                                      I-12


................................................................................
10.  CASH FLOW INFORMATION

Payments for interest and income taxes follow:


                                                                           
-------------------------------------------------------------------------------------------------------
                                                           Nine months ended
(DOLLARS IN THOUSANDS)                 January 28, 2007                        January 29, 2006
-------------------------------------------------------------------------------------------------------
Interest                                $           2,532                        $         2,048
Income taxes (received) paid                         (156)                                   892
-------------------------------------------------------------------------------------------------------


The company did not finance any of its capital  expenditures for the nine months
ended  January  28,  2007.   The  non-cash   portion  of  capital   expenditures
representing  vendor  financing  totaled  $1,699,000  for the nine months  ended
January 29, 2006.

In connection  with the ITG Asset  Purchase  Agreement (see Note 2), the company
issued 798,582 shares of common stock with a fair value of $5.1 million.

................................................................................

11.  RESTRUCTURING AND RELATED CHARGES

A summary of accrued restructuring costs follows:



                                                                      
----------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                              January 28, 2007         April 30, 2006
----------------------------------------------------------------------------------------------
December 2006 Upholstery Fabrics                     $    1,284                $      -
September 2005 Upholstery Fabrics                           313                     439
August 2005 Upholstery Fabrics                               59                     134
April 2005 Upholstery Fabrics                               289                   1,000
October 2004 Upholstery Fabrics                               6                      64
Fiscal 2003 Culp Decorative Fabrics                       1,539                   2,412
Fiscal 2001 Culp Decorative Fabrics                           -                       5
----------------------------------------------------------------------------------------------
                                                     $    3,490                $  4,054
----------------------------------------------------------------------------------------------


DECEMBER 2006 UPHOLSTERY FABRICS

On December 12, 2006, the company's board of directors  approved a restructuring
plan within the upholstery  fabrics  segment to  consolidate  the company's U.S.
upholstery  fabrics  manufacturing  facilities  and outsource its specialty yarn
production.  This process  will  involve  closing the  company's  weaving  plant
located in Graham, NC, and closing the yarn plant located in Lincolnton, NC. The
company will transfer certain  production from the Graham,  NC plant facility to
its  Anderson,  SC and  Shanghai,  China,  plant  facilities  as well as a small
portion to contract weavers. The company will continue to operate one upholstery
fabrics  plant in  Anderson,  SC,  which will  produce  velvets  and  decorative
fabrics.  As a result of these two plant  closures,  the company will reduce the
number of associates by approximately 185 people.

                                      I-13

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

During  the third  quarter  and the  nine-month  period of  fiscal  2007,  total
restructuring  and  related  charges  incurred  were $4.1  million of which $2.2
million  related to  inventory  markdowns,  $1.3  million  related  to  employee
termination benefits, and $665,000 related to accelerated  depreciation.  Of the
total  charge,  $2.8  million was recorded in cost of sales and $1.3 million was
recorded in restructuring expense in the 2007 Consolidated Statement of Loss.

The  balance of $1.3  million  in accrued  restructuring  costs  represents  the
employee  termination  benefits incurred.  As of January 28, 2007, there were no
assets classified as held for sale.

SEPTEMBER 2005 UPHOLSTERY FABRICS

During the third quarter of fiscal 2007, a total  restructuring  and related net
credit of $20,000 was recorded,  of which, a charge of $14,000  related to lease
termination  costs, a charge of $3,000 related to asset  movement  costs,  and a
credit of $37,000  related to  employee  termination  benefits.  The $20,000 net
credit was recorded in restructuring expense in the 2007 Consolidated  Statement
of Loss.

During the nine-month period of fiscal 2007, total restructuring and related net
charges  incurred  were  $512,000,  of which,  a charge of  $450,000  related to
operating costs  associated  with the closing of a plant  facility,  a charge of
$273,000 related to lease termination and other exit costs, a charge of $212,000
related to asset movement  costs, a credit of $40,000 related to a write-down of
a building, a credit of $148,000 related to employee termination benefits, and a
credit of $235,000 for sales  proceeds  received on  equipment  with no carrying
value.  Of  the  total  net  charge,   a  charge  of  $62,000  was  recorded  in
restructuring  expense and a charge of $450,000 was recorded in cost of sales in
the 2007 Consolidated Statement of Loss.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

-----------------------------------------------------------------------------
                                Employee         Lease
                              Termination     Termination and
                                Benefits      Other Exit Costs       Total
-----------------------------------------------------------------------------
Balance, April 30, 2006       $       439               -                439
Adjustments in fiscal 2007           (148)              2               (146)
Additions in fiscal 2007                -             271                271
Paid in fiscal 2007                  (210)            (41)              (251)
-----------------------------------------------------------------------------
Balance, January 28, 2007     $        81             232                313
-----------------------------------------------------------------------------

As of January 28, 2007,  there were no assets  classified  as held for sale.  At
April 30, 2006,  assets classified as held for sale consisted of a building with
a carrying value of $641,000.

AUGUST 2005 UPHOLSTERY FABRICS

During the third quarter of fiscal 2007, a total  restructuring  and related net
credit of $245,000  was  recorded,  of which,  a charge of  $272,000  related to
write-downs of equipment, a charge of $6,000 related to lease termination costs,
a credit of  $21,000  related  to  employee  termination  benefits,  a credit of
$68,000 related to other operating costs  associated with the closing of a plant
facility, and a credit of $434,000 for sales proceeds received on equipment with
no carrying value. Of the total net credit, a credit of $177,000 was recorded in
restructuring  expense and a credit of $68,000 was  recorded in cost of sales in
the 2007 Consolidated Statement of Loss.

                                      I-14

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

During the nine month period of fiscal 2007, a total  restructuring  and related
net credit of $146,000 was recorded,  of which, a charge of $307,000  related to
write-downs  of a building and equipment,  a charge of $49,000  related to asset
movement costs, a charge of $6,000 related to lease termination  costs, a charge
of $2,000  related to  employee  termination  benefits,  a credit of $19,000 for
other  operating costs  associated  with the closing of a plant facility,  and a
credit of $491,000 for sales  proceeds  received on  equipment  with no carrying
value.  Of  the  total  net  credit,  a  credit  of  $127,000  was  recorded  in
restructuring  expense and a credit of $19,000 was  recorded in cost of sales in
the 2007 Consolidated Statement of Loss.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

--------------------------------------------------------------------------------
                                 Employee            Lease
                                Termination       Termination and
                                 Benefits        Other Exit Costs      Total
--------------------------------------------------------------------------------
Balance, April 30, 2006       $         127                  7            134
Adjustments in fiscal 2007                2                  -              2
Addition in fiscal 2007                   -                  6              6
Paid in fiscal 2007                     (70)               (13)           (83)
--------------------------------------------------------------------------------
Balance, January 28, 2007     $          59                  -             59
--------------------------------------------------------------------------------

As of January 28, 2007 and April 30, 2006,  assets  classified  as held for sale
consisted  of  equipment  with  a  carrying  value  of  $360,000  and  $700,000,
respectively.  As of April 30,  2006,  assets  classified  as held for sale also
included a building  with a carrying  value of  $475,000,  which was sold in May
2006.

APRIL 2005 UPHOLSTERY FABRICS

During the third  quarter of fiscal 2007,  total  restructuring  and related net
charges incurred were $223,000,  of which, a charge of $171,000 related to asset
movement costs, a charge of $47,000 related to lease termination costs, a charge
of $35,000 related to operating costs  associated with closing a plant facility,
a credit of $10,000 related to employee  termination  benefits,  and a credit of
$20,000 for sales proceeds  received on equipment with no carrying value. Of the
total net charge, a charge of $188,000 was recorded in restructuring expense and
a charge  of  $35,000  was  recorded  in cost of sales in the 2007  Consolidated
Statement of Loss.

During the first nine months of fiscal 2007, total restructuring and related net
charges  incurred were $1.1 million,  of which, a charge of $653,000  related to
asset movement costs, a charge of $321,000 related to operating costs associated
with the closing of a plant facility,  a charge of $238,000 related to inventory
markdowns,  a charge of $138,000 related to lease termination costs, a charge of
$67,000  related to  write-downs of equipment,  a credit of $112,000  related to
employee  termination  benefits,  and a credit of  $164,000  for sales  proceeds
received on equipment with no carrying value. Of the total net charge,  a charge
of $582,000  was  recorded in  restructuring  expense;  a charge of $501,000 was
recorded  in cost of sales;  and a charge of $58,000  was  recorded  in selling,
general,  and  administrative  expenses in the 2007  Consolidated  Statements of
Loss.

                                      I-15

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

--------------------------------------------------------------------------------
                                     Employee             Lease
                                    Termination      Termination and
                                     Benefits       Other Exit Costs      Total
--------------------------------------------------------------------------------
Balance, April 30, 2006         $           799               201         1,000
Adjustments in fiscal 2007                 (112)               10          (102)
Additions in fiscal 2007                      -               128           128
Paid in fiscal 2007                        (477)             (260)         (737)
--------------------------------------------------------------------------------
Balance, January 28, 2007       $           210                79           289
--------------------------------------------------------------------------------

As of January 28, 2007 and April 30, 2006,  assets  classified  as held for sale
consisted of equipment with a carrying value of approximately  $871,000 and $1.3
million, respectively.

OCTOBER 2004 UPHOLSTERY FABRICS

During  the  first  nine  months  of fiscal  2007,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
$30,000 to reflect current estimates of future health care claims.  This $30,000
decrease in the reserve was recorded as a credit to restructuring expense in the
2007 Consolidated Statement of Loss.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

--------------------------------------------------------------------------------
                                     Employee           Lease
                                    Termination    Termination and
                                     Benefits     Other Exit Costs     Total
--------------------------------------------------------------------------------
Balance, April 30, 2006         $            64               -           64
Adjustments in fiscal 2007                  (30)              -          (30)
Paid in fiscal 2007                         (28)              -          (28)
--------------------------------------------------------------------------------
Balance, January 28, 2007       $             6               -            6
--------------------------------------------------------------------------------

As of January 28, 2007 and April 30, 2006,  there were no assets  classified  as
held for sale.

FISCAL 2003 CULP DECORATIVE FABRICS RESTRUCTURING

During the third quarter of fiscal 2007,  the company  recorded a  restructuring
related  charge of $8,000 for  operating  costs  associated  with a closed plant
facility. This $8,000 restructuring related charge was recorded in cost of sales
in the 2007 Consolidated Statement of Loss.

During  the  first  nine  months  of fiscal  2007,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
approximately $22,000 to reflect current estimates of sub-lease income and other
exit costs.  This  $22,000  decrease in the reserve was  recorded as a credit to
restructuring expense in the 2007 Consolidated Statement of Loss.  Additionally,
the company  recorded a  restructuring  related  charge of $24,000 for operating
costs  associated  with a closed  plant  facility.  This  $24,000  restructuring
related charge was recorded in cost of sales in the 2007 Consolidated  Statement
of Loss.

                                      I-16

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

------------------------------------------------------------------------------
                                 Employee             Lease
                                Termination      Termination and
                                 Benefits       Other Exit Costs     Total
------------------------------------------------------------------------------
Balance, April 30, 2006        $         88             2,324        2,412
Adjustments in fiscal 2007                -               (22)         (22)
Paid in fiscal 2007                     (34)             (817)        (851)
------------------------------------------------------------------------------
Balance, January 28, 2007      $         54             1,485        1,539
------------------------------------------------------------------------------

As of January 28, 2007 and April 30, 2006,  there were no assets  classified  as
held for sale.

FISCAL 2001 CULP DECORATIVE FABRICS RESTRUCTURING

During  the  first  nine  months  of fiscal  2007,  as a result of  management's
continual evaluation of the restructuring  accrual, the reserve was decreased by
approximately  $5,000 to reflect current estimates of future health care claims.
This $5,000  decrease in the reserve was  recorded as a credit to  restructuring
expense in the 2007 Consolidated  Statement of Loss.  Additionally,  the company
recorded a  restructuring  related charge of $26,000 for other  operating  costs
associated  with a closed plant  facility.  This $26,000  restructuring  related
charge was recorded in cost of sales in the 2007 Consolidated Statement of Loss.

The following  summarizes the fiscal 2007 activity in the restructuring  accrual
(dollars in thousands):

--------------------------------------------------------------------------------
                                   Employee              Lease
                                  Termination       Termination and
                                   Benefits        Other Exit Costs     Total
--------------------------------------------------------------------------------
Balance, April 30, 2006       $             5                  -            5
Adjustments in fiscal 2007                 (5)                 -           (5)
Paid in fiscal 2007                         -                  -            -
--------------------------------------------------------------------------------
Balance, January 28, 2007     $             -                  -            -
--------------------------------------------------------------------------------

As of January 28, 2007 and April 30, 2006,  there were no assets  classified  as
held for sale.

................................................................................

12.  NET LOSS PER SHARE

Basic net loss per share is computed using the weighted-average number of shares
outstanding   during  the   period.   Diluted   net  loss  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
loss per share follows:

                                      I-17

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)



                                                                                     
---------------------------------------------------------------------------------------------------
                                                                  Three months ended
(AMOUNTS IN THOUSANDS)                                   January 28, 2007       January 29, 2006
---------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding, basic                    11,773                11,562
Effect of dilutive stock options                                          -                     -
---------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding, diluted                  11,773                11,562
---------------------------------------------------------------------------------------------------


Options to purchase 458,750 and 498,125 shares of common stock were not included
in the  computation  of diluted  net loss per share for the three  months  ended
January 28, 2007, and January 29, 2006, respectively, because the exercise price
of the options was greater than the average market price of the common shares.

Options to purchase 2,847 and 74,129 shares of common stock were not included in
the computation of diluted net loss per share for the three months ended January
28, 2007, and January 29, 2006,  because the company incurred a net loss for the
period.


                                                                                    
---------------------------------------------------------------------------------------------------
                                                                    Nine months ended
(AMOUNTS IN THOUSANDS)                                  January 28, 2007       January 29, 2006
---------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, basic                   11,710                11,557
Effect of dilutive stock options                                         -                     -
---------------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted                 11,710                11,557
---------------------------------------------------------------------------------------------------


Options to purchase 452,792 and 506,542 shares of common stock were not included
in the  computation  of  diluted  net loss per share for the nine  months  ended
January 28, 2007, and January 29, 2006, respectively, because the exercise price
of the options was greater than the average market price of the common shares.

Options to purchase 3,168 and 52,824 shares of common stock were not included in
the  computation of diluted net loss per share for the nine months ended January
28, 2007, and January 29, 2006,  because the company incurred a net loss for the
period.

.................................................................................
13.  SEGMENT INFORMATION

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

                                      I-18

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

Financial information for the company's operating segments follow:



                                                                           
--------------------------------------------------------------------------------------------------------
                                                                      Three months ended
(DOLLARS IN THOUSANDS)                               January 28, 2007            January 29, 2006
-------------------------------------------------------------------------------------------------------
Net sales:
    Mattress Fabrics                                  $          24,396          $        22,681
    Upholstery Fabrics                                           31,316                   38,354
-------------------------------------------------------------------------------------------------------
                                                      $          55,712          $        61,035
-------------------------------------------------------------------------------------------------------
Gross profit:
    Mattress Fabrics                                  $           4,215          $         3,442
    Upholstery Fabrics                                            3,269                    2,070
-------------------------------------------------------------------------------------------------------
            Total segment gross profit                            7,484                    5,512
    Restructuring related charges                                (2,773) (1)              (1,335) (3)
-------------------------------------------------------------------------------------------------------
                                                      $           4,711          $         4,177
-------------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
    Mattress Fabrics                                  $           1,706          $         1,643
    Upholstery Fabrics                                            3,765                    3,717
-------------------------------------------------------------------------------------------------------
               Total segment selling, general, and
                administrative expenses                           5,471                    5,360
    Unallocated corporate expenses                                  895                      738
    Restructuring related charges                                    28 (1)                   -
-------------------------------------------------------------------------------------------------------
                                                      $           6,394          $         6,098
-------------------------------------------------------------------------------------------------------
Operating income (loss):
    Mattress Fabrics                                  $           2,509          $         1,799
    Upholstery Fabrics                                             (496)                  (1,647)
-------------------------------------------------------------------------------------------------------
                 Total segment operating income                   2,013                      152
    Unallocated corporate expenses                                 (895)                    (738)
    Restructuring expense                                        (1,275) (2)                (343) (4)
    Restructuring related charges                                (2,801) (1)              (1,335) (3)
-------------------------------------------------------------------------------------------------------
                                                      $          (2,958)         $        (2,264)
-------------------------------------------------------------------------------------------------------


(1)    The $2.8 million represents restructuring related charges of $2.2 million
       for inventory  markdowns,  $665,000 for accelerated  depreciation,  and a
       credit of $24,000 for other operating  costs  associated with the closing
       of plant  facilities.  These  charges  relate to the  Upholstery  Fabrics
       segment.

(2)    The $1.3 million  represents  restructuring  expenses of $1.2 million for
       employee  termination  benefits,  $272,000 for  write-downs of equipment,
       $181,000 for asset movement costs,  $61,000 for lease termination  costs,
       and a credit of $455,000 for sales proceeds received on equipment with no
       carrying value. These charges relate to the Upholstery Fabrics segment.

(3)    The $1.3 million represents restructuring related charges of $838,000 for
       inventory  markdowns,  $389,000 for other operating costs associated with
       the  closing  of  plant   facilities,   and  $108,000   for   accelerated
       depreciation. These charges relate to the Upholstery Fabrics segment.

(4)    The  $343,000  represents  restructuring  expenses of $371,000  for asset
       movement costs, $133,000 for employee termination  benefits,  and $51,000
       for lease  termination  costs,  a credit of  $77,000  for sales  proceeds
       received on equipment with no carrying value, and a credit of $135,000 to
       reflect current  estimates of sub-lease  income.  These charges relate to
       the Upholstery Fabrics segment.

                                      I-19


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)



                                                                               
-----------------------------------------------------------------------------------------------------------
                                                                           Nine months ended
(DOLLARS IN THOUSANDS)                                      January 28, 2007           January 29, 2006
-----------------------------------------------------------------------------------------------------------
Net sales:
    Mattress Fabrics                                         $          69,734       $        69,586
    Upholstery Fabrics                                                 107,603               120,797
-----------------------------------------------------------------------------------------------------------
                                                             $         177,337       $       190,383
-----------------------------------------------------------------------------------------------------------

Gross profit:
    Mattress Fabrics                                         $          11,880       $         9,839
    Upholstery Fabrics                                                  12,691                10,027
-----------------------------------------------------------------------------------------------------------
               Total segment gross profit                               24,571                19,866
    Restructuring related charges                                       (3,809) (5)           (3,581) (7)
-----------------------------------------------------------------------------------------------------------
                                                             $          20,762       $        16,285
-----------------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
    Mattress Fabrics                                         $           5,043       $         5,016
    Upholstery Fabrics                                                  11,219                12,120
-----------------------------------------------------------------------------------------------------------
               Total segment selling, general, and
                administrative expenses                                 16,262                17,136
    Unallocated corporate expenses                                       2,920                 2,322
    Restructuring related charges                                           58 (5)             3,022 (8)
-----------------------------------------------------------------------------------------------------------
                                                             $          19,240       $        22,480
-----------------------------------------------------------------------------------------------------------
Operating income (loss):
    Mattress Fabrics                                         $           6,837       $         4,823
    Upholstery Fabrics                                                   1,472                (2,093)
-----------------------------------------------------------------------------------------------------------
                 Total segment operating income                          8,309                 2,730
    Unallocated corporate expenses                                      (2,920)               (2,322)
    Restructuring expense                                               (1,742) (6)           (6,581) (9)
    Restructuring related charges                                       (3,867) (5)           (6,603) (10)
-----------------------------------------------------------------------------------------------------------
                                                             $            (220)      $       (12,776)
-----------------------------------------------------------------------------------------------------------


(5)      The $3.9  million  represents  restructuring  related  charges  of $2.3
         million for inventory  markdowns,  $802,000 for other  operating  costs
         associated  with the  closing of plant  facilities,  and  $665,000  for
         accelerated  depreciation.  These  charges  relate  to  the  Upholstery
         Fabrics segment.

(6)      The $1.7  million  represents  restructuring  expenses of $990,000  for
         employee  termination  benefits,  $914,000  for asset  movement  costs,
         $395,000  for lease  termination  and other exit  costs,  $334,000  for
         write-downs  of buildings and  equipment,  and a credit of $890,000 for
         sales  proceeds on  equipment  with no carrying  value.  These  charges
         relate to the Upholstery Fabrics segment.

(7)      The $3.6  million  represents  restructuring  related  charges  of $1.9
         million  for  accelerated  depreciation,  $1.2  million  for  inventory
         markdowns,  and $455,000 for other operating costs  associated with the
         closing of plant  facilities.  These  charges  primarily  relate to the
         Upholstery Fabrics segment.

(8)      The $3.0 million  represents  accelerated  depreciation.  These charges
         primarily relate to the Upholstery Fabrics segment.

(9)      The $6.6 million represents  restructuring expenses of $2.8 million for
         write-downs of buildings and equipment, $1.9 million for asset movement
         costs, $1.5 million for employee termination benefits, and $292,000 for
         lease  termination   costs.  These  charges  primarily  relate  to  the
         Upholstery Fabrics segment.

(10)     The $6.6  million  represents  restructuring  related  charges  of $4.9
         million  for  accelerated  deprecation,   $1.2  million  for  inventory
         markdowns,  and $455,000 for other operating costs  associated with the
         closing of plant  facilities.  These  charges  primarily  relate to the
         Upholstery Fabrics segment. Balance sheet information for the company's
         operating segments follow:

                                      I-20

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


                                                                  
------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                           January 28, 2007        April 30, 2006
------------------------------------------------------------------------------------------
Segment assets:
    Mattress Fabrics
        Current assets (13)                       $          28,338     $        21,179
        Property, plant and equipment (11)                   22,600              25,357
------------------------------------------------------------------------------------------
                  Total mattress fabrics assets              50,938              46,536
------------------------------------------------------------------------------------------
    Upholstery Fabrics
        Current assets (13)                                  38,134              44,563
        Assets held for sale                                  1,231               3,111
        Property, plant and equipment (12)                   18,140              19,229
------------------------------------------------------------------------------------------
                  Total upholstery fabrics assets            57,505              66,903
------------------------------------------------------------------------------------------
                  Total segment assets                      108,443             113,439
Non-segment assets:
    Cash and cash equivalents                                10,675               9,714
        Deferred income taxes                                30,352              27,296
        Other current assets                                  2,710               1,287
        Property, plant & equipment                              44                  53
        Goodwill                                              4,114               4,114
        Other assets                                          2,683               1,564
------------------------------------------------------------------------------------------
                  Total assets                    $         159,021     $       157,467
------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------

                                                                Three months ended
------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                           January 28, 2007       January 29, 2006
------------------------------------------------------------------------------------------
Capital expenditures:
    Mattress Fabrics                              $              78     $           134
    Upholstery Fabrics                                          506                 256
------------------------------------------------------------------------------------------
                                                  $             584     $           390
------------------------------------------------------------------------------------------
Depreciation expense:
    Mattress Fabrics                              $             912     $           965
    Upholstery Fabrics                                          710               1,366
------------------------------------------------------------------------------------------
           Total segment depreciation expense                 1,622               2,331
    Accelerated depreciation                                    665                 108
------------------------------------------------------------------------------------------
                                                  $           2,287     $         2,439
------------------------------------------------------------------------------------------


                                      I-21


                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


                                                                 
-----------------------------------------------------------------------------------------
                                                              Nine months ended
-----------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                           January 28, 2007      January 29, 2006
-----------------------------------------------------------------------------------------
Capital expenditures:
    Mattress Fabrics                              $             132    $         3,550
    Upholstery Fabrics                                        2,497              2,263
-----------------------------------------------------------------------------------------
                                                  $           2,629    $         5,813
-----------------------------------------------------------------------------------------
Depreciation expense:
    Mattress Fabrics                              $           2,771    $         2,714
    Upholstery Fabrics                                        2,215              4,582
-----------------------------------------------------------------------------------------
           Total segment depreciation expense                 4,986              7,296
    Accelerated depreciation                                    665              4,979
-----------------------------------------------------------------------------------------
                                                  $           5,651    $        12,275
-----------------------------------------------------------------------------------------


(11)     Included in property,  plant,  and equipment are assets  located in the
         U.S.  totaling  $12.0 million and $12.9 million at January 28, 2007 and
         April 30, 2006, respectively.

(12)     Included in property,  plant,  and equipment are assets  located in the
         U.S.  totaling  $10.6 million and $13.8 million at January 28, 2007 and
         April 30, 2006,  respectively.  Included in this U.S. property,  plant,
         and  equipment are various other  corporate  allocations  totaling $3.9
         million  and $4.1  million  at  January  28,  2007 and April 30,  2006,
         respectively.

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

................................................................................

14.    RECENT ACCOUNTING PRONOUNCEMENTS

In  June  2006,  the  Financial   Accounting  Standards  Board  ("FASB")  issued
Interpretation  No. 48,  "Accounting  for Uncertainty in Income Taxes" ("FIN No.
48") which clarifies the criteria for the recognition of tax benefits under SFAS
No.  109,  "Accounting  for Income  Taxes."  This  Interpretation  prescribes  a
comprehensive   model  for   financial   statement   recognition,   measurement,
presentation  and disclosure of uncertain tax positions taken, or expected to be
taken, in income tax returns. FIN No. 48 is effective for fiscal years beginning
after December 15, 2006 and requires that the cumulative  effect of applying its
provisions  be disclosed as a one-time,  non-cash  charge or credit  against the
opening   balance  of  retained   earnings  in  the  year  of   adoption.   This
Interpretation  will be  adopted by the  company in the first  quarter of fiscal
2008. The company is currently evaluating the potential impact of FIN No. 48 and
any impact on its financial position cannot be readily determined at this time.

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 consolidated financial statements.

                                      I-22

                                   CULP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

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
consolidated financial statements.

In September 2006, the SEC staff issued Staff Accounting Bulletin (SAB) No. 108,
"Considering   the  Effects  of  Prior  Year   Misstatements   when  Quantifying
Misstatements  in Current Year Financial  Statements." SAB No. 108 was issued in
order to eliminate the diversity of practice  surrounding  how public  companies
quantify  financial  statement  misstatements.  This  SAB  establishes  a  "dual
approach"  methodology  that  requires  quantification  of  financial  statement
misstatements based on the effects of the misstatements on each of the company's
financial  statements  (both  the  statement  of  operations  and  statement  of
financial  position).  The SEC has stated SAB No. 108 should be applied no later
than the annual  financial  statements  for the first  fiscal year ending  after
November 15, 2006. SAB No. 108 permits a company to elect either a retrospective
or  prospective  application.   Prospective  application  requires  recording  a
cumulative  effect  adjustment  in the period of  adoption,  as well as detailed
disclosure  of the nature and amount of each  individual  error being  corrected
through  the  cumulative  adjustment  and how and when it arose.  The company is
currently evaluating the impact, if any, the application of SAB No 108 will have
on the 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,  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  coverings,  as well as
changes in costs to produce such products (including import duties and quotas or
other  import  costs) can have  significant  effect on demand for the  company's
products.  Also, changes in the value of the U.S. dollar versus other currencies
can affect the company's  financial results because a significant portion of the
company's  operations are located outside the United States.  Further,  economic
and  political  instability  in  international  areas could affect the company's
operations  or  sources  of goods  in those  areas,  as well as  demand  for the
company's products in international  markets.  The company's level of success in
integrating the  acquisition of assets  described in Item 2 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 are discussed
in Item 1A.

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. (or the "company") has two operating  segments - mattress fabrics and
upholstery fabrics. The company  manufactures,  sources and markets fabrics that
are used primarily in the  production of bedding  products and  residential  and
commercial upholstered furniture,  including mattresses,  box springs,  mattress
sets, sofas, recliners,  chairs,  loveseats,  sectionals,  sofa-beds, and office
seating.  The company  primarily  markets  fabrics that have broad appeal in the
"good" and  "better"  priced  categories  of furniture  and bedding.  Management
believes that Culp is the largest producer of mattress fabrics in North America,
as measured by total sales,  and one of the two largest  marketers of upholstery
fabrics for furniture in North America, again measured by total sales.

                                      I-24


The company's  executive offices are located in High Point, North Carolina.  The
company  was  organized  as a North  Carolina  corporation  in 1972 and made its
initial public offering in 1983.  Since 1997, the company has been listed on the
New York Stock Exchange and traded under the symbol "CFI." The company's  fiscal
year is the 52 or 53 week period  ending on the Sunday  closest to April 30. The
company's nine months ended January 28, 2007, and January 29, 2006, represent 39
week periods.

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


                                      I-25


                    CULP, INC. FINANCIAL INFORMATION RELEASE
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
        FOR THE THREE MONTHS ENDED JANUARY 28, 2007 AND JANUARY 29, 2006

                             (Amounts in thousands)


                                                                                                     
                                                                        THREE MONTHS ENDED (UNAUDITED)
                                                   -------------------------------------------------------------------------
                                                            Amounts                              Percent of Total Sales
                                                   ---------------------------                ------------------------------
                                                   January 28,     January 29,     % Over     January 28,     January 29,
Net Sales by Segment                                   2007           2006         (Under)       2007            2006
------------------------------------------------   -------------   -----------    ----------  -------------   --------------
Mattress Fabrics                                $        24,396        22,681        7.6 %          43.8 %          37.2 %
Upholstery Fabrics                                       31,316        38,354      (18.4)%          56.2 %          62.8 %
                                                   -------------   -----------    ----------  ------------------------------

     Net Sales                                  $        55,712        61,035       (8.7)%         100.0 %         100.0 %
                                                   =============   ===========    ==========  ==============================

Gross Profit by Segment                                                                             Gross Profit Margin
------------------------------------------------                                              ------------------------------
Mattress Fabrics                                $         4,215         3,442       22.5 %          17.3 %          15.2 %
Upholstery Fabrics                                        3,269         2,070       57.9 %          10.4 %           5.4 %
                                                   -------------   -----------    ----------  ------------------------------
     Subtotal                                             7,484         5,512       35.8 %          13.4 %           9.0 %

Restructuring related charges                            (2,773)(1)    (1,335)(3)  107.7 %          (5.0)%          (2.2)%
                                                   -------------   -----------    ----------  ------------------------------
     Gross Profit                               $         4,711         4,177       12.8 %           8.5 %           6.8 %
                                                   =============   ===========    ==========  ==============================

Selling, General and Administrative expenses
   by Segment                                                                                       Percent of Sales
------------------------------------------------                                              ------------------------------
Mattress Fabrics                                $         1,706         1,643        3.8 %           7.0 %           7.2 %
Upholstery Fabrics                                        3,765         3,717        1.3 %          12.0 %           9.7 %
Unallocated Corporate expenses                              895           738       21.3 %           1.6 %           1.2 %
                                                   -------------   -----------    ----------  ------------------------------
                                                          6,366         6,098        4.4 %          11.4 %          10.0 %
Restructuring related charges                                28 (1)         -      100.0 %           0.1 %           0.0 %
                                                   -------------   -----------    ----------  ------------------------------
Selling, General and Administrative expenses    $         6,394         6,098        4.9 %          11.5 %          10.0 %
                                                   =============   ===========    ==========  ==============================

Operating Income (loss)  by Segment                                                           Operating Income (Loss) Margin
------------------------------------------------                                              ------------------------------
Mattress Fabrics                                $         2,509         1,799       39.5 %          10.3 %           7.9 %
Upholstery Fabrics                                         (496)       (1,647)      69.9 %          (1.6)%          (4.3)%
Unallocated corporate expenses                             (895)         (738)      21.3 %          (1.6)%          (1.2)%
                                                   -------------   -----------    ----------  ------------------------------
        Subtotal                                          1,118          (586)    (290.8)%           2.0 %          (1.0)%

Restructuring expense                                    (1,275)(2)      (343)(4)  271.7 %          (2.3)%          (0.6)%
Restructuring related charges                            (2,801)(1)    (1,335)(3)  109.8 %          (5.0)%          (2.2)%
                                                   -------------   -----------    ----------  ------------------------------

     Loss from operations                       $        (2,958)       (2,264)     (30.7)%          (5.3)%          (3.7)%
                                                   =============   ===========    ==========  ==============================

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

Mattress Fabrics                                $           912           965       (5.5)%
Upholstery Fabrics                                          710         1,366      (48.0)%
                                                   -------------   -----------    ----------
        Subtotal                                          1,622         2,331      (30.4)%
Accelerated Depreciation                                    665           108      515.7 %
                                                   -------------   -----------    ----------
Total Depreciation                              $         2,287         2,439       (6.2)%
                                                   =============   ===========    ==========


Notes:

(1)  The $2.8 million represents  restructuring  related charges of $2.2 million
     for inventory markdowns, $665,000 for accelerated deprecation, and a credit
     of $24,000 for other operating  costs  associated with the closing of plant
     facilities.
(2)  The $1.3  million  represents  restructuring  expenses of $1.2  million for
     employee  termination  benefits,  $272,000 for  write-downs  of  equipment,
     $181,000 for asset movement costs, $61,000 for lease termination costs, and
     a credit of  $455,000  for sales  proceeds  received on  equipment  with no
     carrying value.
(3)  The $1.3 million represents  restructuring  related charges of $838,000 for
     inventory markdowns, $389,000 for other operating costs associated with the
     closing of plant facilities, and $108,000 for accelerated depreciation.
(4)  The  $343,000  represents  restructuring  expenses  of  $371,000  for asset
     movement costs,  $133,000 for employee  termination  benefits,  $51,000 for
     lease termination costs, a credit of $77,000 for sales proceeds received on
     equipment  with no carrying  value,  and a credit of  $135,000  to  reflect
     current estimates of sub-lease income.

                                      I-26


                    CULP, INC. FINANCIAL INFORMATION RELEASE
           SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
         FOR THE NINE MONTHS ENDED JANUARY 28, 2007 AND JANUARY 29, 2006

                             (Amounts in thousands)


                                                                                                  
                                                                     NINE MONTHS ENDED (UNAUDITED)
                                                -------------------------------------------------------------------------
                                                         Amounts                               Percent of Total Sales
                                                --------------------------                  -----------------------------
                                                January 28,     January 29,       % Over    January 28,     January 29,
Net Sales by Segment                               2007           2006           (Under)       2007           2006
----------------------------------------------  ------------    ----------      ----------- -------------   -------------
Mattress Fabrics                              $      69,734        69,586           0.2 %         39.3 %         36.6 %
Upholstery Fabrics                                  107,603       120,797         (10.9)%         60.7 %         63.4 %
                                                ------------    ----------      ----------- -------------   -------------

     Net Sales                                $     177,337       190,383          (6.9)%        100.0 %        100.0 %
                                                ============    ==========      =========== =============   =============

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

Mattress Fabrics                              $      11,880         9,839          20.7 %         17.0 %         14.1 %
Upholstery Fabrics                                   12,691        10,027          26.6 %         11.8 %          8.3 %
                                                ------------    ----------      ----------- -------------   -------------
     Subtotal                                        24,571        19,866          23.7 %         13.9 %         10.4 %

Restructuring related charges                        (3,809)(1)    (3,581)   (3)    6.4 %         (2.1)%         (1.9)%
                                                ------------    ----------      ----------- -------------   -------------

     Gross Profit                             $      20,762        16,285          27.5 %         11.7 %          8.6 %
                                                ============    ==========      =========== =============   =============

Selling, General and Administrative expenses
   by Segment                                                                                       Percent of Sales
----------------------------------------------                                                ---------------------------
Mattress Fabrics                              $       5,043         5,016           0.5 %          7.2 %          7.2 %
Upholstery Fabrics                                   11,219        12,120          (7.4)%         10.4 %         10.0 %
Unallocated Corporate expenses                        2,920         2,322          25.8 %          1.6 %          1.2 %
                                                ------------    ----------      ----------- -------------   -------------
     Subtotal                                        19,182        19,458          (1.4)%         10.8 %         10.2 %

Restructuring related charges                            58 (1)     3,022    (4)  (98.1)%          0.0 %          1.6 %
                                                ------------    ----------      ----------- -------------   -------------

Selling, General and Administrative expenses  $      19,240        22,480         (14.4)%         10.8 %         11.8 %
                                                ============    ==========      =========== =============   =============


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

Mattress Fabrics                              $       6,837         4,823          41.8 %          9.8 %          6.9 %
Upholstery Fabrics                                    1,472        (2,093)        170.3 %          1.4 %         (1.7)%
Unallocated corporate expenses                       (2,920)       (2,322)         25.8 %         (1.6)%         (1.2)%
                                                ------------    ----------      ----------- -------------   -------------
        Subtotal                                      5,389           408       1,220.8 %          3.0 %          0.2 %

Restructuring expense                                (1,742)(2)    (6,581)(5)     (73.5)%         (1.0)%         (3.5)%
Restructuring related charges                        (3,867)(1)    (6,603)(3)(4)  (41.4)%         (2.2)%         (3.5)%
                                                ------------    ----------      ----------- -------------   -------------
     Loss from operations                     $        (220)      (12,776)         98.3 %         (0.1)%         (6.7)%
                                                ============    ==========      =========== =============   =============

Depreciation by Segment
----------------------------------------------
Mattress Fabrics                              $       2,771         2,714           2.1 %
Upholstery Fabrics                                    2,215         4,582         (51.7)%
                                                ------------    ----------      -----------
     Subtotal                                         4,986         7,296         (31.7)%
Accelerated Depreciation                                665         4,979         (86.6)%
                                                ------------    ----------      -----------
Total Depreciation                            $       5,651        12,275         (54.0)%
                                                ============    ==========      ===========


Notes:

(1)  The $3.9 million represents  restructuring  related charges of $2.3 million
     for inventory markdowns, $802,000 for other operating costs associated with
     the closing of plant facilities, and $665,000 for accelerated depreciation.
(2)  The $1.7 million represents restructuring expenses of $990,000 for employee
     termination benefits, $914,000 for asset movement costs, $395,000 for lease
     termination and other exit costs, $334,000 for write-downs of buildings and
     equipment, and a credit of $890,000 for sales proceeds on equipment with no
     carrying value.
(3)  The $3.6 million represents  restructuring  related charges of $1.9 million
     for accelerated  depreciation,  $1.2 million for inventory  markdowns,  and
     $455,000  other  operating  costs  associated  with  the  closing  of plant
     facilities.
(4)  The $3.0 million represents accelerated depreciation.
(5)  The $6.6  million  represents  restructuring  charges of $2.8  million  for
     write-downs  of buildings and  equipment,  $1.9 million for asset  movement
     costs,  $1.5 million for employee  termination  benefits,  and $292,000 for
     lease termination costs.

                                      I-27


THREE AND NINE MONTHS ENDED  JANUARY 28, 2007  COMPARED  WITH THE THREE AND NINE
MONTHS ENDED JANUARY 29, 2006

For the third quarter of fiscal 2007,  net sales were $55.7 million  compared to
$61.0 million for the third quarter of fiscal 2006.  The company  reported a net
loss of $2.2 million or $0.19 per share diluted,  in the third quarter of fiscal
2007, which included  restructuring and related pre-tax charges of $4.1 million.
Also,  included in these results is a non-cash  income tax charge of $452,000 or
$0.04 per diluted share, related to the exercise of non-qualified stock options.
The company reported a net loss of $2.2 million,  or $0.19 per share diluted, in
the third  quarter of fiscal  2006,  which  included  restructuring  and related
pre-tax charges of $1.7 million.

For the first nine months of fiscal 2007, net sales were $177.3 million compared
to $190.4 million for the first nine months of fiscal 2006. The company reported
a net loss of $1.3 million or $0.11 per share diluted, for the first nine months
of fiscal 2007, which included restructuring and related pre-tax charges of $5.6
million.  The company  reported a net loss of $10.3 million,  or $0.89 per share
diluted, for the first nine months of fiscal 2006, which included  restructuring
and related pre-tax charges of $13.2 million.

RESTRUCTURING AND RELATED CHARGES

During the third  quarter of fiscal 2007,  total  restructuring  and related net
charges incurred were $4.1 million,  of which, $2.2 million related to inventory
markdowns,  $1.2  million  related to employee  termination  benefits,  $665,000
related to  accelerated  depreciation,  $272,000 for  write-downs  of equipment,
$181,000 for asset movement costs,  $61,000 for lease  termination  costs, a net
credit of $24,000 for other operating costs associated with the closing of plant
facilities,  and a credit of $455,000 for sales  proceeds  received on equipment
with no carrying  value.  Of the total net charge,  $2.8 million was recorded in
cost of sales,  $28,000 was  recorded in selling,  general,  and  administrative
expenses,  and $1.3  million was recorded in  restructuring  expense in the 2007
Consolidated  Statement  of Net Loss.  These  charges  relate to the  Upholstery
Fabrics segment.  During the third quarter of fiscal 2006,  total  restructuring
and related net charges incurred were $1.7 million,  of which,  $838,000 related
to inventory  markdowns,  $389,000 for other operating costs associated with the
closing of plant  facilities,  $371,000 for asset movement  costs,  $133,000 for
employee termination benefits,  $108,000 for accelerated  depreciation,  $51,000
for lease termination  costs, a credit of $77,000 for sales proceeds received on
equipment with no carrying  value,  and a credit of $135,000 to reflect  current
estimates  of  sub-lease  income.  Of this total net  charge,  $1.3  million was
recorded in cost of sales, and $343,000 was recorded in restructuring expense in
the 2006  Consolidated  Statement  of Net  Loss.  These  charges  relate  to the
Upholstery Fabrics segment.

During the first nine months of fiscal 2007, total restructuring and related net
charges incurred were $5.6 million,  of which, $2.3 million related to inventory
markdowns,  $990,000 related to employee termination benefits,  $914,000 related
to asset movement costs, $802,000 represents operating costs associated with the
closing of plant facilities, $665,000 for accelerated depreciation, $395,000 for
lease  termination  and other exit costs,  $334,000 for write-downs of buildings
and equipment, and a credit of $890,000 for sales proceeds received on equipment
with no carrying value associated with closed plant facilities. Of the total net
charge,  $3.8  million was  recorded in cost of sales,  $58,000 was  recorded in
selling,  general, and administrative expenses, and $1.7 million was recorded in
restructuring  expense in the 2007  Consolidated  Statement  of Net Loss.  These
charges relate to the Upholstery  Fabrics segment.  During the first nine months
of fiscal 2006, total  restructuring and related net charges incurred were $13.2
million,  of which,  $4.9  million  related to  accelerated  depreciation,  $2.8
million related to write-downs of buildings and equipment,  $1.9 million related
to asset movement costs, $1.5 million related to employee termination  benefits,
$1.2 million related to inventory markdowns, $455,000 related to other operating
costs  associated with the closing of plant  facilities,  and $292,000 for lease
termination costs. Of the total net charge, $3.6 million was recorded in cost of
sales,  $3.0  million  was  recorded  in selling,  general,  and  administrative
expenses,  and $6.6  million was recorded in  restructuring  expense in the 2006
Consolidated  Statement  of Net  Loss.  These  charges  primarily  relate to the
Upholstery Fabrics segment.

                                      I-28


MATTRESS FABRICS SEGMENT

ASSET ACQUISITION

In  January  2007,  the  company  closed  on an Asset  Purchase  Agreement  (the
"Agreement")  for the  purchase  of certain  assets from  International  Textile
Group,  Inc.  ("ITG")  related to the  mattress  fabrics  product  line of ITG's
Burlington House division. The company purchased ITG's mattress fabrics finished
goods inventory,  a credit on future purchases of inventory  manufactured by ITG
during the transition period,  along with certain  proprietary rights (patterns,
copyrights,  artwork,  and the  like)  and other  records  that  relate to ITG's
mattress  fabrics  product  line.  The company  did not  purchase  any  accounts
receivable,  property,  plant, and equipment, and did not assume any liabilities
other than certain purchase orders.

The  consideration  given for this transaction  after adjustments to the closing
date inventory as defined by the Agreement,  was $8.1 million. Payment consisted
of $2.5 million in cash financed by a term loan,  the issuance of 798,582 shares
of the company's common stock with a fair value of $5.1 million, and the company
also incurred direct acquisition costs relating to legal, accounting,  and other
professional fees of $515,000.  The total transaction cost allocation allocation
is not final based on the  ultimate  settlement  of certain  direct  acquisition
costs.  The final  allocation  may impact the  ultimate  valuation of the assets
acquired. The total transaction cost was allocated as follows:

------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                                            Fair Value
------------------------------------------------------------------------------
Inventories                                                       $   4,754
Other current assets (credit on future purchases of inventory)        2,210
Non-compete agreement                                                 1,148
------------------------------------------------------------------------------
                                                                  $   8,112
------------------------------------------------------------------------------

The  company  recorded  the  non-compete  agreement  at its fair value  based on
various  valuation  techniques,  which  is  reflected  in  other  assets  in the
accompanying  consolidated  balance  sheet.  The  non-compete  agreement will be
amortized  on a  straight-line  basis over the four year life of the  agreement.
Amortization  expense  during  the next five  fiscal  years  follows:  FY 2007 -
$72,000; FY 2008 - $287,000; FY 2009 - $287,000; FY 2010 - $287,000; and FY 2011
- $215,000.

The Agreement requires ITG to provide certain transition services to the company
and  will  manufacture  goods  for the  company  for a  limited  period  of time
(expected  to be  approximately  120 days) to support the  company's  efforts to
transition  the  former  ITG  mattress   fabrics  products  into  the  company's
operations.  The company does not plan to hire any of ITG's  employees after the
transition is  completed.  ITG has also agreed that it will not compete with the
company in the mattress fabrics business for a period of four years,  except for
mattress fabrics production in China for final consumption in China (meaning the
mattress fabric and the mattress on which it is used is sold only in China).

In connection  with the  Agreement,  the company issued 798,582 shares of common
stock.  As a  result,  the  company  entered  into  a  Registration  Rights  and
Shareholder  Agreement  ("the  Registration  Agreement"),  which  relates to the
shares of the common  stock issued by the company to ITG (the  "Shares").  Under
the  terms of the  Registration  Agreement,  ITG may  demand  that  the  company
register the Shares with the  Securities  and Exchange  Commission,  which would
allow the  Shares to be sold to the  public  after  the  registration  statement
becomes effective.  The Registration Agreement also contains provisions pursuant
to which  ITG will  agree  not to  purchase  additional  company  shares or take
certain  other  actions to influence  control of the company,  and will agree to
vote the shares in accordance  with  recommendations  of the company's  board of
directors.

                                      I-29


The  acquisition of ITG's mattress  fabrics  product line enhances the company's
competitive position in the mattress ticking industry.  Management believes this
transaction  provides the opportunity to increase the company's  annual sales by
approximately $30 to $40 million, with only a modest investment in fixed assets.
The company will be transitioning the ITG production to the company's facilities
and suppliers over the next several months.  The company estimates that one-time
transition costs related to the acquisition will be approximately  $750,000,  of
which  approximately  $650,000 will be incurred in the fourth  quarter of fiscal
2007 and approximately  $100,000 will be incurred in the first quarter of fiscal
2008.  The company has the necessary  capacity in place to absorb the additional
business volume resulting from this transaction.

NET SALES -- Mattress  fabric  (known as mattress  ticking)  sales for the third
quarter of fiscal 2007 increased 7.6% to $24.4 million compared to $22.7 million
for the third  quarter of fiscal  2006.  These  results  include $1.0 million in
incremental sales related to the company's acquisition of ITG's mattress fabrics
product line. Mattress fabric sales accounted for approximately 44% of total net
sales for the third quarter of fiscal 2007 compared to 37% for the third quarter
of fiscal 2006.  Mattress  ticking yards sold during the third quarter of fiscal
2007 were 10.5  million  compared to 9.6 million  yards in the third  quarter of
fiscal  2006,  an increase of 9%. The  average  selling  price at the end of the
third  quarter of fiscal 2007 was $2.32 per yard and was  essentially  unchanged
for the third quarter of fiscal 2007 compared to fiscal 2006. For the first nine
months of fiscal 2007,  net sales were $69.7  million  compared to $69.6 million
for the first nine months of fiscal 2006. Mattress ticking yards sold during the
first nine months of fiscal 2007 were 30.2 million  compared to 30.8 million for
the first  nine  months of fiscal  2006,  a  decrease  of 2%. For the first nine
months of fiscal 2007, the average selling price for mattress  fabrics was $2.31
per yard compared to $2.26 per yard for the first nine months of fiscal 2006, an
increase  of 2%. This  increase is due to the shift in product mix to  increased
sales of substantially higher priced knitted ticking.

OPERATING  INCOME -- For the third quarter of fiscal 2007, the mattress  fabrics
segment  reported  operating  income  of $2.5  million,  or 10.3% of net  sales,
compared to $1.8 million,  or 7.9% of net sales, for the third quarter of fiscal
2006. The company  showed  significant  improvement in operating  performance in
mattress  fabrics  over the same  period a year ago,  with  operating  income up
nearly 40% and operating  margins over 10% for the second  consecutive  quarter.
Operating  margins  improved due to  productivity  gains from the $10.0  million
capital project  implemented over the past 2 years. The company continues to see
higher sales and gross margins in knitted  ticking and expects this product line
to represent a higher percentage of our mattress ticking business in the future.
The company is experiencing a growing trend with our customers to use more knits
on the top of the mattress and woven jacquards on the sides.  For the first nine
months of fiscal 2007,  operating income was $6.8 million, or 9.8% of net sales,
compared  to $4.8  million,  or 6.9% of net sales,  for the first nine months of
fiscal 2006.  The trends (and the factors  causing  those  trends) for the first
nine  months of fiscal 2007  compared  with the first nine months of fiscal 2006
parallel  those for the third  quarter of fiscal  2007  compared  with the third
quarter of fiscal 2006.

SEGMENT ASSETS -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of January 28, 2007, accounts receivable and
inventory  totaled  $28.3  million  compared to $21.2 million at April 30, 2006.
This  increase is  primarily  attributable  to the  purchase  of finished  goods
inventories from ITG. Also as of January 28, 2007, property, plant and equipment
totaled $22.6 million  compared to $25.4 million at April 30, 2006.  Included in
property,  plant,  and equipment are assets  located in the U.S.  totaling $12.0
million and $12.9 million at January 28, 2007, and April 30, 2006, respectively.

                                      I-30


UPHOLSTERY FABRICS SEGMENT

NET  SALES --  Upholstery  fabric  sales for the third  quarter  of fiscal  2007
decreased  18.4% to $31.3  million  compared  with  $38.4  million  in the third
quarter of fiscal 2006. Upholstery fabric yards sold during the third quarter of
fiscal  2007 were 7.6 million  compared  to 9.2 million in the third  quarter of
fiscal 2006, a decline of 17%. The average  selling price was $4.10 per yard for
the  third  quarter  of  fiscal  2007,  compared  to $4.16 per yard in the third
quarter of fiscal 2006, a decrease of 1%. Sales of  upholstery  fabrics  reflect
higher  sales of  non-U.S.  produced  fabrics,  and  continued  very weak demand
industry  wide for U.S.  produced  fabrics,  driven by consumer  preference  for
leather and suede furniture and other imported fabrics,  including an increasing
amount of cut and sewn kits. While the company  continues to see growth in sales
of non-U.S.  produced  upholstery  fabrics,  the pace of growth has slowed down.
Sales of non-U.S.  produced  fabrics were $17.4  million in the third quarter of
fiscal 2007  compared with $14.7 million in the third quarter of fiscal 2006, an
increase of 18%. Sales of U.S.  produced fabrics  decreased 41% to $14.0 million
in the third  quarter  of fiscal  2007  compared  to $23.6  million in the third
quarter of fiscal 2006.

For the first nine months of fiscal 2007,  net sales  decreased  10.9% to $107.6
million  compared to $120.8  million  for the first nine months of fiscal  2006.
Upholstery  fabric  yards sold  during the first nine months of fiscal 2007 were
25.8 million  compared to 28.5 million for the first nine months of fiscal 2006,
a decline of 9%.The  average  selling  price for the first nine months of fiscal
2007 was $4.17 per yard  compared to $4.24 per yard for the first nine months of
fiscal  2006, a decrease of 2%.  Sales of non-U.S.  produced  fabrics were $61.5
million for the first nine months of fiscal 2007 compared with $38.9 million for
the first nine  months of fiscal  2006,  an increase of 58% over the same period
last year. Sales of U.S. produced fabrics decreased 44% to $46.1 million for the
first nine months of fiscal 2007  compared with $81.9 million for the first nine
months of fiscal 2006. The trends (and the factors causing those trends) for the
first nine months of fiscal 2007  compared  with the first nine months of fiscal
2006 parallel those for the third quarter of fiscal 2007 compared with the third
quarter of fiscal 2006.

OPERATING  INCOME  (LOSS) - Operating  loss for the third quarter of fiscal 2007
was $496,000 a significant  improvement  compared with an operating loss of $1.6
million for the third quarter of fiscal 2006. These results reflect higher gross
profit on  non-U.S.  produced  fabrics but  continued  low gross  profit  levels
related to U.S. produced fabrics.  Operating income for the first nine months of
fiscal 2007 was $1.5 million compared with an operating loss of $2.1 million for
the first nine months of fiscal 2006. The trends (and the factors  causing those
trends) for the first nine months of fiscal  2007  compared  with the first nine
months of fiscal  2006  parallel  those for the  third  quarter  of fiscal  2007
compared with the third quarter of fiscal 2006.

NON-U.S.  PRODUCED SALES - Net sales of upholstery  fabrics produced outside the
company's U.S. manufacturing operations accounted for approximately 55% of total
upholstery  fabric sales in the third  quarter of 2007,  compared to 38% for the
third quarter of fiscal 2006. Net sales of upholstery  fabrics  produced outside
the company's U.S.  manufacturing  operations accounted for approximately 57% of
total upholstery fabric sales for the first nine months of fiscal 2007, compared
to 32% for the first nine months of fiscal 2006. The company has  established an
operation near Shanghai,  China,  designed to accommodate  the growing  customer
demand for  products  sourced  outside  the U.S.  The  company  is  aggressively
expanding its  capabilities in China with a strong focus on product  innovation,
quality,   and  global  logistics.   During  fiscal  2007,  this  operation  has
significantly  increased  its  output of cut and sewn  kits,  started up its own
velvet  manufacturing,  and  built a 130,000  square  foot  fabric  distribution
center.  The company now employs  approximately 450 people in China and has five
buildings approximating a total of 300,000 square feet.

U.S.  PRODUCED  SALES - Since the beginning of fiscal 2007, the company has made
considerable progress in changing its product strategy,  reducing  manufacturing
complexities,  and improving its cost  structure.  However,  the declining sales
volume  has  continued  to affect the  profitability  of the  company's  overall
upholstery fabrics business.  In December 2006, the company's board of directors
approved a restructuring plan to further consolidate its U.S. upholstery fabrics
manufacturing  facilities  and  outsource its specialty  yarn  production.  This
process  involves closing the company's  weaving plant located in Graham,  North
Carolina, and closing its yarn plant located in Lincolnton,  North Carolina, and
transferring certain production from the Graham plant to the company's Anderson,
South Carolina, and Shanghai,  China, facilities,  as well as a small portion to
contract  weavers.  Once this  restructuring  initiative  is complete,  which is
expected to be the end of fiscal 2007, the company will have one U.S. upholstery
fabrics  plant in  Anderson,  which will  produce  velvets and a limited  amount
decorative  fabrics.  This  facility  has  a  book  value  of  fixed  assets  of
approximately  $2.2 million.  In addition,  the company  intends to sell certain
real estate and equipment  associated  with its plants in Graham and  Lincolnton
after  production at those plants has ended. At that time,  these assets will be
classified  as  held  for  sale  and  are  estimated  to  have a fair  value  of
approximately  $1  million.  The  company  continues  to  consolidate  its  U.S.
manufacturing  operations  and  make  greater  use of  lower-cost  manufacturing
alternatives,  with the goal of reducing  operating costs and improving domestic
capacity utilization.

                                      I-31


As a result  of the  continuing  sharp  declines  in  demand  for U.S.  produced
fabrics,  management  will  continue  to  evaluate  its  domestic  strategy  and
production   requirements.   Management   remains  committed  to  take  whatever
additional  steps are necessary to achieve  profitable  U.S.  upholstery  fabric
operations,  and the company could take additional  restructuring  actions.  The
company could experience  additional  markdowns of its inventory and write-downs
of its property, plant, and equipment from any new restructuring initiatives.

SEGMENT ASSETS -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of January 28, 2007, accounts receivable and
inventory  totaled $38.1 million compared to $44.6 million at April 30, 2006. As
of January 28, 2007,  assets held for sale totaled $1.2 million compared to $3.1
million at April 30, 2006.  The company  received sales proceeds of $2.4 million
on assets held for sale during the nine month period ended January 28, 2007. The
company  expects  these assets held for sale as of January 28, 2007,  to be sold
over the next  twelve  months.  As of January 28,  2007,  property,  plant,  and
equipment  totaled  $18.1  million  compared to $19.2 million at April 30, 2006.
Included  in  property,  plant,  and  equipment  are assets  located in the U.S.
totaling  $10.6  million and $13.8  million at January 28,  2007,  and April 30,
2006,  respectively.  Included in this U.S.  property,  plant, and equipment are
corporate  allocations  totaling  $3.9  million and $4.1  million at January 28,
2007, and April 30, 2006, respectively.

OTHER (INCOME) EXPENSE CATEGORIES

SELLING,   GENERAL  AND  ADMINISTRATIVE   EXPENSES  -  Selling,   general,   and
administrative  expenses  were $6.4 million for the third quarter of fiscal 2007
compared  with $6.1  million  for the third  quarter  of fiscal  2006.  Selling,
general,  and  administrative  expenses  were $19.2  million  for the first nine
months of fiscal 2007  compared  with $22.5 million for the first nine months of
fiscal 2006.  Included in the $22.5  million for the first nine months of fiscal
2006 was $3.0 million in accelerated  depreciation associated with the company's
design and distribution centers sold in June of 2005.

The company  adopted  SFAS No. 123R as of the  beginning  of the current  fiscal
year,  which requires all share-based  payments to be recognized as expense over
the requisite service period based upon values as of the grant dates.  Under the
provisions of SFAS No. 123R, total stock-based compensation expense was $406,000
and $119,000 for the nine-month and three-month  periods ended January 28, 2007.
The company recorded  $139,000 and $35,000 of stock-based  compensation  expense
for stock options  accounted  for under the  provisions of APB Opinion No.25 for
the nine-month and three-month periods ended January 29, 2006.

                                      I-32


INTEREST  EXPENSE  (INCOME) -- Interest  expense for the third quarter of fiscal
2007 was $952,000 compared to $1.1 million for the third quarter of fiscal 2006.
Interest  expense  for the first  nine  months of fiscal  2007 was $2.8  million
compared to $3.0  million for the first nine  months of fiscal  2006.  The lower
interest expense for fiscal 2007 primarily  reflects lower outstanding  balances
on the  company's  unsecured  senior term notes.  Interest  income for the third
quarter of fiscal 2007 was $50,000  compared  with $43,000 for the third quarter
of fiscal  2006.  Interest  income for the first nine  months of fiscal 2007 was
$147,000  compared  with $78,000 for the first nine months of fiscal  2006.  The
increase in interest income for fiscal 2007 reflects higher balances invested in
money market funds.

OTHER  (INCOME)  EXPENSE - Other income for the third quarter of fiscal 2007 was
$157,000  compared to other  expense of $135,000 for the third quarter of fiscal
2006. Other income for the first nine months of fiscal 2007 was $98,000 compared
to other  expense of  $481,000  for the first nine months of fiscal  2006.  This
change primarily  reflects  fluctuations in foreign currency  exchange rates for
subsidiaries domiciled in China and Canada.

INCOME TAXES -- The  effective  tax rate (taxes as a percentage of income (loss)
before  income  taxes) for the third  quarter  of fiscal  2007 was an income tax
benefit of 40.0%  compared with 36.6% for the third quarter of fiscal 2006.  The
effective  tax rate for the first nine  months of fiscal  2007 was an income tax
benefit of 54.7%  compared  with 36.4% for the first nine months of fiscal 2006.
Changes in the effective  income tax rate reflect losses from the company's U.S.
operations due to its restructuring activities, lower income tax rates on income
from  foreign  sources,  and income tax expense of $452,000 or $0.04 per diluted
share for the exercise of share options relating to the company's  non-qualified
stock option plan in the third quarter of fiscal 2007.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY  --  The  company's   sources  of  liquidity  include  cash  and  cash
equivalents, cash flow from operations,  proceeds from the sale of buildings and
equipment  related to closed plant  facilities,  and amounts available under its
revolving   credit  line.  These  sources  have  been  adequate  for  day-to-day
operations  and  capital  expenditures.  Cash and cash  equivalents  were  $10.7
million and $12.9 million at January 28, 2007 and April 30, 2006,  respectively.
Cash flow provided by operating  activities  for the first nine months of fiscal
2007 was $4.4 million.  Capital  expenditures  were $2.5 million,  most of which
related to the company's China operations.  Payments on vendor-financed  capital
expenditures  were  $927,000 and payments on long-term  debt were $3.5  million.
Proceeds  from the sale of  buildings  and  equipment  as part of the  company's
restructuring  activities  were $3.3  million,  and  proceeds  from common stock
issued in connection with stock option exercises were $194,000. The company paid
the remaining $4.5 million due in March of 2007 on February 20, 2007.

WORKING CAPITAL -- Accounts  receivable as of January 28, 2007,  decreased 16.6%
in comparison  to January 29, 2006.  Days sales  outstanding  totaled 36 days at
January 28,  2007,  compared  with 39 days at January 29, 2006.  Inventories  at
January 28, 2007,  increased 1.5% from January 29, 2006. Inventory turns for the
third quarter of fiscal 2007 were 5.3 versus 5.0 for the third quarter of fiscal
2006.   Operating  working  capital   (comprised  of  accounts   receivable  and
inventories, less trade accounts payable) was $48.4 million at January 28, 2007,
down from $49.9 million at January 29, 2006.

                                      I-33


FINANCING ARRANGEMENTS

UNSECURED TERM NOTES

The company's  unsecured term notes (the "Notes") have an outstanding balance of
$39.4  million as of January 28, 2007 and are payable over an average  remaining
term of 2.5 years beginning  February 2007 through March 2010. As of January 28,
2007,  the  principal  payments  that  are  required  to  be  paid  in  periodic
installments  over the next four years are as  follows:  Year 1 - $4.5  million;
Year 2 - $19.9 million; Year 3 - $7.5 million; and Year 4 - $7.5 million.

On  December  6, 2006,  the  company  entered  into a Second  Amendment  to Note
Purchase  Agreements (the  "Amendment").  Upon execution of this amendment,  the
company  prepaid  $3.0  million in  principal  amount and interest on the Notes,
without  prepayment  penalty or "make whole" premium.  The Amendment  raised the
interest rate from 7.76% to 8.80% on the remaining  outstanding Notes and allows
for an  increase  in the amount of other  debt to be  incurred  by the  company,
including a provision  that allows for debt of up to $5 million in the company's
China subsidiary.  The Amendment changed the financial  covenants  applicable to
the company to provide additional flexibility to account for recent changes that
the  company  has  made  or  could  make  to its  business  and  the  accounting
consequences of those changes.  Beginning with the third quarter of fiscal 2007,
these  changes  exclude from the  financial  covenants,  all  restructuring  and
related charges associated with the U.S. upholstery fabrics' operations, and any
valuation  allowance,  if needed,  against the company's net deferred tax assets
from U.S.  operations.  The Amendment also provides for prepayments of the Notes
(at the option of the noteholders and without prepayment  penalty) to the extent
that the  company's  cash  balances  exceed $8 million at the end of each fiscal
quarter.  The company  paid the  remaining  $4.5 million due in March of 2007 on
February 20, 2007, as part of this prepayment provision.

REAL ESTATE LOAN - I

The company has a real estate loan with an  outstanding  balance of $4.1 million
as of  January  28,  2007.  This  loan  agreement  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  London  Interbank  Offered  Rate plus an
adjustable  margin 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

On January  22,  2007,  the company  entered  into an  agreement  with a bank to
provide for 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 London Interbank Offered Rate plus 3%. This agreement requires the
company to pay interest monthly with the entire principal amount of $2.5 million
due on June 30, 2010.

CANADIAN GOVERNMENT LOANS

In November  2005,  the company  entered  into an  agreement  with the  Canadian
government  to provide for a term loan in the amount of  $680,000.  The proceeds
are to partially finance capital  expenditures at the company's facility located
in Quebec,  Canada. This loan is non-interest bearing and is payable in 48 equal
monthly  installments  commencing December 1, 2009. In addition to the term loan
entered into in November 2005, the company had an existing  non-interest bearing
term loan with the Canadian government which was paid in May 2006.

                                      I-34


REVOLVING CREDIT AGREEMENT -UNITED STATES

On  January  22,  2007,  the  company  entered  into a Tenth  Amendment  to this
unsecured  credit  agreement dated August 23, 2002.  This amendment  reduced the
line of credit available from $8.0 million to $6.5 million, including letters of
credit up to $5.5  million and extended  the term of the credit  agreement  from
August 31, 2007 to December 31, 2007.  The amendment  also removed the liquidity
provision that required the company to maintain collected deposit balances of at
least $2.0 million. It also amended certain other financial covenants as defined
in the  agreement.  Borrowings  under the credit  facility  bear interest at the
one-month London Interbank  Offered Rate plus an adjustable  margin based on the
company's  debt/EBITDA  ratio,  as defined in the  agreement.  As of January 28,
2007,  there were $2.4 million in  outstanding  letters of credit (almost all of
which related to workers  compensation) and no borrowings  outstanding under the
agreement.

REVOLVING CREDIT AGREEMENT - CHINA

On February 1, 2007, the company's  China  subsidiary  entered into an unsecured
credit  agreement  with a bank to  provide  a line  of  credit  available  up to
approximately $5.0 million, of which approximately $1.3 million includes letters
of credit.  The credit  agreement  expires on February  1, 2008,  with an annual
renewal option, and requires interest to be paid on a quarterly basis at a fixed
annual  rate of 5.8%.  As of March 13,  2007,  approximately  $1.3  million  was
outstanding under the agreement.

OVERALL

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

As of January 28, 2007,  the principal  payment  requirements  of long-term debt
during the next five years are: Year 1 - $4.7 million;  Year 2 - $20.1  million;
Year 3 - $7.8 million; Year 4 - $13.5 million; Year 5 - $169,000; and thereafter
- $480,000.

CAPITAL  EXPENDITURES  -- Capital  spending  for the first nine months of fiscal
2007 was $2.5 million,  most of which related to the company's China operations.
The company expects capital  spending not to exceed $3.0 million in fiscal 2007.
The  company's  capital  budget  for  fiscal  2008 is  $4.0  million,  of  which
approximately  $2.5  million and $1.5  million is for the  mattress  fabrics and
upholstery  fabrics  segments,  respectively.  Depreciation  for the first  nine
months  of  fiscal  2007  was  $5.7  million,  of  which,  $665,000  relates  to
accelerated  depreciation.  The company estimates depreciation for all of fiscal
2007  to  be  $8.5  million,  which  includes,   $2.0  million  for  accelerated
depreciation.  The company  estimates  depreciation for all of fiscal 2008 to be
approximately  $6.0 million of which slightly more than half is  attributable to
the mattress fabric segment.  The company expects that the availability of funds
under the revolving credit line and cash flow from operations will be sufficient
to fund its capital needs.

LIQUIDITY  REQUIREMENTS  -- As  indicated  earlier,  the  company's  sources  of
liquidity include cash and cash equivalents, cash flow from operations, proceeds
from the sale of buildings and equipment  related to closed plant facilities and
amounts  available  under its revolving  credit line.  The company  believes its
sources of  liquidity  continue to be  adequate  to meet its  current  operating
needs.  In  addition,  the  company  is  taking  further  steps to  improve  its
liquidity,  including  ongoing  efforts  to  reduce  inventories  and  operating
expenses.  However,  the company's cash position could 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.

                                      I-35


CRITICAL ACCOUNTING POLICIES AND RECENT ACCOUNTING DEVELOPMENTS

U.S.  generally  accepted  accounting  principles  require  the  company to make
estimates and assumptions  that affect the reported  amounts in the consolidated
financial  statements and accompanying  notes.  Some of these estimates  require
difficult, subjective and/or complex judgments about matters that are inherently
uncertain,  and as a result actual results could differ significantly from those
estimates.  Due to the estimation  processes involved,  management considers the
following summarized accounting policies and their application to be critical to
understanding the company's business operations, financial condition and results
of operations.

ACCOUNTS RECEIVABLE - ALLOWANCE FOR DOUBTFUL ACCOUNTS.  Substantially all of the
company's accounts receivable are due from residential and commercial  furniture
and bedding  manufacturers.  Ownership of these  manufacturers  is  increasingly
concentrated and certain bedding  manufacturers  have a high degree of leverage.
As of January 28, 2007, accounts receivable from furniture manufacturers totaled
approximately $13.4 million, and from bedding manufacturers  approximately $10.3
million. Additionally, as of January 28, 2007, the aggregate accounts receivable
balance of the company's ten largest customers was $9.9 million, or 42% of trade
accounts receivable.

The  company   continuously   performs  credit  evaluations  of  its  customers,
considering  numerous  inputs  including  customers'  financial  position,  past
payment  history,  cash  flows  and  management   capability;   historical  loss
experience; and economic conditions and prospects. Once evaluated, each customer
is assigned a credit grade. Credit grades are adjusted as warranted. Significant
management  judgment and estimates must be used in connection with  establishing
the reserve for allowance for doubtful accounts.  While management believes that
adequate allowances for doubtful accounts have been provided in the consolidated
financial  statements,   it  is  possible  that  the  company  could  experience
additional unexpected credit losses.

INVENTORY   VALUATION.   The   company   operates  as  a   "make-to-order"   and
"make-to-stock"  business.  Although  management closely monitors demand in each
product  area to decide  which  patterns  and styles to hold in  inventory,  the
increasing  availability  of low cost imports and the gradual shifts in consumer
preferences expose the company to write-downs of inventory.

Management  continually  examines inventory to determine if there are indicators
that the carrying value exceeds its net realizable  value.  Experience has shown
that the most significant indicator of the need for inventory write-downs is the
age of the inventory.  As a result,  the company  provides  inventory  valuation
write-downs based upon set percentages for inventory aging categories, generally
using six, nine, twelve and fifteen month categories.  While management believes
that adequate  write-downs  for excess and obsolete  inventory have been made in
the consolidated  financial  statements,  significant  unanticipated  changes in
demand or changes in consumer tastes and preferences  could result in additional
excess and obsolete inventory in the future.

LONG-LIVED  ASSETS.  The  company  follows  the  provisions  of  SFAS  No.  144,
Accounting  for the  Impairment or Disposal of Long-Lived  Assets.  SFAS No. 144
establishes an impairment  accounting model for long-lived assets to be held and
used, disposed of by sale, or disposed of by abandonment or other means.

Management  reviews  long-lived  assets,  which consists of property,  plant and
equipment,  for impairment whenever events or changes in circumstances  indicate
that the carrying value of the asset may not be recovered. During the first nine
months of fiscal 2007, no events or changes in circumstances occurred that would
require the  company to test for  impairment.  Unforeseen  events and changes in
circumstances  and market conditions could negatively affect the value of assets
and result in an impairment charge.

                                      I-36


The   determination  of  future  operating  cash  flows  involves   considerable
estimation  and  judgment  about  future  market  conditions,  future  sales and
profitability,  and future asset  utilization.  Although the company believes it
bases its impairment testing as required by SFAS No. 144 on reasonable estimates
and assumptions,  the use of different estimates and assumptions,  or a decision
to dispose of substantial  portions of these assets,  could result in materially
different results.

GOODWILL.  As of January 28,  2007,  the  company's  remaining  $4.1  million of
goodwill  relates to the mattress  fabrics  segment.  The  determination of fair
value involves considerable estimation and judgment. In particular,  determining
the fair value of a business  unit  involves,  among  other  things,  developing
forecasts of future cash flows and appropriate  discount rates. During the first
nine months of fiscal 2007, no events or changes in circumstances  occurred that
would require the company to test for impairment.

RESTRUCTURING  CHARGES. In June 2002, the FASB issued SFAS No. 146,  "Accounting
for Costs Associated with Exit or Disposal Activities." This Statement addresses
financial  accounting and reporting for costs  associated  with exit or disposal
activities  and  supersedes  Emerging  Issues Task Force  (EITF) Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred in a  Restructuring)."
Under SFAS 146,  a  liability  for a cost  associated  with an exit or  disposal
activity  shall be  recognized  and measured  initially at its fair value in the
period  in  which  the  liability  is  incurred,  except  for  certain  employee
termination benefits that qualify under SFAS No. 112, "Employers' Accounting for
Postemployment Benefits."

The upholstery fabric industry continues to be under significant pressure from a
variety of external forces,  such as the current consumer preference for leather
and suede furniture and the growing  competition  from imported  fabrics and cut
and sewn kits,  primarily from China. In an effort to reduce operating  expenses
and  scale  U.S.  productive  capacity  in line with  demand,  the  company  has
undertaken  restructuring  initiatives  during  the past  several  years.  These
restructuring  initiatives have resulted in restructuring charges related to the
remaining  lease costs of the closed  facilities,  the  write-down  of property,
plant and equipment, workforce reduction and elimination of facilities.

As a result  of the  continuing  sharp  declines  in  demand  for U.S.  produced
fabrics,  management  will  continue  to  evaluate  its  domestic  strategy  and
production   requirements.   Management   remains  committed  to  take  whatever
additional  steps are necessary to achieve  profitable  U.S.  upholstery  fabric
operations,  and the company could take additional  restructuring actions in the
near future. The company could experience  additional markdowns of its inventory
and write-downs of its property, plant, and equipment from any new restructuring
initiatives.

Severance  and related  charges are  accrued at the date the  restructuring  was
approved by the board of directors  based on an estimate of amounts that will be
paid to affected  employees,  in accordance with SFAS 112. Under SFAS 144, asset
impairment  charges  related to the  consolidation  or closure of  manufacturing
facilities are based on an estimate of expected sales prices for the real estate
and equipment.  Other exit costs, which principally consist of charges for lease
termination  and  losses  from  termination  of  existing  contracts,  equipment
relocation costs and inventory  markdowns that are related to the  restructuring
are accounted for in accordance with SFAS 146.

The company  reassesses the individual  accrual  requirements at the end of each
reporting period. If circumstances  change,  causing current estimates to differ
from  original  estimates,  adjustments  are  recorded  in the period of change.
Restructuring  charges, and adjustments of those charges, are summarized in note
11 to the consolidated financial statements.

                                      I-37


INCOME TAXES. The company is required to estimate its tax exposure and to assess
temporary  differences  resulting from differing  treatment of items for tax and
accounting  purposes.  At April 30, 2006, the company had deferred tax assets of
$31.4  million (all of which relate to U.S.  operations)  and U.S.  deferred tax
liabilities of $2.2 million (all of which reverse in the  carryforward  period),
resulting in net U.S.  deferred tax assets of $29.2 million.  Total deferred tax
liabilities at April 30, 2006 were $4.1 million, resulting in total net deferred
tax assets of $27.3 million.  As of January 28, 2007, the company's net deferred
tax assets  total $30.4  million,  an increase of $3.1  million  from the end of
fiscal 2006,  primarily  reflecting the federal and state tax benefits  recorded
for the loss from U.S.  operations  during the first nine months of fiscal 2007.
No valuation  allowance has been  recorded to reduce the company's  deferred tax
assets.  Management  has  concluded  that it is more  likely  than  not that the
company will be able to realize the benefit of the deferred tax assets.

In making  the  judgment  about the  realization  of the  deferred  tax  assets,
management has  considered  both negative and positive  evidence,  and concluded
that  sufficient  positive  evidence  exists to overcome the  cumulative  losses
experienced in recent years. Specifically,  management considered the following,
among  other  factors:  nature of the  company's  products;  history of positive
earnings  in the  mattress  fabrics  segment;  capital  projects  in progress to
further  enhance  the  company's  globally  competitive  cost  structure  in the
mattress  fabrics  segment;  recent  significant  restructuring  actions  in the
domestic  upholstery  fabrics business to adjust the domestic 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  has previously  expired  unused;  the U.S.  federal  carryforward
period is 20 years; and the company's current losses principally expire in 16-20
years, fiscal 2022 through 2026.

Considerable  judgment is involved in this  process as ultimate  realization  of
benefits is dependent on the generation of income from future operations.

RECENTLY ISSUED ACCOUNTING STANDARDS

In  June  2006,  the  Financial   Accounting  Standards  Board  ("FASB")  issued
Interpretation  No.48,  "Accounting  for  Uncertainty in Income Taxes" ("FIN No.
48") which clarifies the criteria for the recognition of tax benefits under SFAS
No.  109,  "Accounting  for Income  Taxes."  This  Interpretation  prescribes  a
comprehensive   model  for   financial   statement   recognition,   measurement,
presentation  and disclosure of uncertain tax positions taken, or expected to be
taken, in income tax returns.  FIN No.48 is effective for fiscal years beginning
after December 15, 2006 and requires that the cumulative  effect of applying its
provisions  be disclosed as a one-time,  non-cash  charge or credit  against the
opening   balance  of  retained   earnings  in  the  year  of   adoption.   This
Interpretation  will be  adopted by the  company in the first  quarter of fiscal
2008. The company is currently evaluating the potential impact of FIN No. 48 and
any impact on its financial position cannot be readily determined at this time.

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 consolidated financial statements.

                                      I-38


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
consolidated financial statements.

In September 2006, the SEC staff issued Staff Accounting Bulletin (SAB) No. 108,
"Considering   the  Effects  of  Prior  Year   Misstatements   when  Quantifying
Misstatements  in Current Year Financial  Statements." SAB No. 108 was issued in
order to eliminate the diversity of practice  surrounding  how public  companies
quantify  financial  statement  misstatements.  This  SAB  establishes  a  "dual
approach"  methodology  that  requires  quantification  of  financial  statement
misstatements based on the effects of the misstatements on each of the company's
financial  statements  (both  the  statement  of  operations  and  statement  of
financial  position).  The SEC has stated SAB No. 108 should be applied no later
than the annual  financial  statements  for the first  fiscal year ending  after
November 15, 2006. SAB No. 108 permits a company to elect either a retrospective
or  prospective  application.   Prospective  application  requires  recording  a
cumulative  effect  adjustment  in the period of  adoption,  as well as detailed
disclosure  of the nature and amount of each  individual  error being  corrected
through  the  cumulative  adjustment  and how and when it arose.  The company is
currently evaluating the impact, if any, the application of SAB No 108 will have
on the consolidated financial statements.

INFLATION

The cost of certain company's raw materials,  principally  fibers from petroleum
derivatives, and utility/energy costs, increased during the first nine months of
fiscal  2007  as oil and  energy  prices  increased  and  had an  impact  on the
company's financial results.  These increases,  however,  are often not directly
related to general economic  inflation,  which has not been a material factor in
the  company's  recent  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 plus an adjustable  margin under the company's  revolving  credit agreement
and real estate term loans.  As of January 28, 2007,  there were $6.6 million in
borrowings  outstanding under the real estate term loans and no borrowings under
the company's  revolving  credit  agreement.  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 first real estate loan,  and  effectively  converts the floating  rate LIBOR
based payments to fixed payments at 4.99% plus the spread  calculated  under the
first 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. Additionally, approximately 90% of the company's long-term debt is at a
fixed rate or is non-interest bearing.  Thus, any foreseeable change in interest
rates would have a minimal material effect on the company's interest expense.

                                      I-39


The company's  exposure to fluctuations in foreign  currency  exchange rates are
due to foreign  subsidiaries  domiciled in China and Canada.  These subsidiaries
use the United States dollar as their functional currency. The company generally
does not use financial derivative instruments to hedge foreign currency exchange
rate risks  associated  with its  foreign  subsidiaries.  A 10% change in either
exchange  rate at January  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 January 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-40


                           PART II - OTHER INFORMATION

ITEM 1A.  RISK FACTORS

Our business is subject to risks and  uncertainties.  In addition to the matters
described in the "Cautionary Statement Concerning Forward-Looking  Information,"
set  forth  below are some of the risks and  uncertainties  that  could  cause a
material adverse change in our results of operations or financial condition.

RESTRUCTURING  INITIATIVES  CREATE  SHORT-TERM  COSTS  THAT MAY NOT BE OFFSET BY
INCREASED SAVINGS OR EFFICIENCIES.

Over  the  past  seven  years,  we  have  undertaken  significant  restructuring
activities,   which  have  involved  closing  manufacturing  plants,  realigning
manufacturing  assets,   reducing  selling  general  and  administrative  (SG&A)
expenses, and changing our upholstery product strategy.  These actions have been
intended to lower manufacturing costs and increase efficiency,  but they involve
significant  costs,  including the write-off or write-down of assets,  severance
costs for terminated  employees,  contract  termination costs,  equipment moving
costs,  and similar  charges.  These  charges have caused a decrease in earnings
over  this  time  period.  In  addition,  during  the  time  that  restructuring
activities  are  underway,  manufacturing  inefficiencies  are  caused by moving
equipment,  realignment of assets,  personnel changes,  and by the consolidation
process for  certain  functions.  Unanticipated  difficulties  in  restructuring
activities  or delays in  accomplishing  our goals  could cause the costs of our
restructuring  initiatives  to be  greater  than  anticipated  and  the  results
achieved to be significantly lower, which would negatively impact our results of
operations and financial condition.

OUR SALES HAVE BEEN  DECLINING,  AND WE HAVE  REPORTED NET LOSSES IN NINE OF THE
PAST ELEVEN FISCAL QUARTERS.

We may not be able to restore  the  upholstery  fabrics  segment  to  consistent
profitability.  In the upholstery fabrics segment, sales are down significantly,
and they  have  been  declining  rapidly  for  U.S.  produced  fabrics.  We have
undertaken  a number of  significant  restructuring  actions in recent  years to
address our  profitability,  including (i)  consolidating  production assets and
purchasing  more  efficient  equipment in the  mattress  fabrics  segment,  (ii)
closing a number of U.S.  manufacturing  facilities  in the  upholstery  fabrics
segment,  (iii)  establishing  upholstery  fabrics  facilities  in China to take
advantage  of a lower cost  environment  and  greater  product  diversity,  (iv)
reducing SG&A expenses  substantially,  and (v) outsourcing  certain  production
functions,  in the U.S., including yarn production,  some weaving, and finishing
of decorative fabrics.  Successful completion of our restructuring plans depends
on  a  number  of  variables,  including  our  ability  to  consolidate  certain
functions,   manage  manufacturing  processes  with  lower  direct  involvement,
managing a longer supply chain,  and similar issues.  There is no assurance that
we will be able to manage our restructuring  activities  successfully to restore
the company, especially the upholstery fabrics segment, to profitability.

INCREASED RELIANCE ON OFFSHORE OPERATIONS AND FOREIGN SOURCES OF PRODUCTS OR RAW
MATERIALS  INCREASES THE  LIKELIHOOD OF  DISRUPTIONS  TO OUR SUPPLY CHAIN OR OUR
ABILITY TO DELIVER PRODUCTS TO OUR CUSTOMERS ON A TIMELY BASIS.

During recent years,  the company has  established  operations in China,  and in
addition we have been  purchasing  an  increasing  share of our products and raw
materials  from  offshore  sources,  primarily in China.  At the same time,  our
domestic  manufacturing  capacity for the  upholstery  fabrics  segment has been
greatly reduced. These changes have caused the company to place greater reliance
on a much longer supply chain and on a larger number of suppliers that we do not
control,  which are inherently  subject to greater risks of delay or disruption.
In addition, operations and sourcing in foreign areas are subject to the risk of
changing local governmental  rules,  taxes,  changes in import rules or customs,
potential  political unrest, or other threats that could disrupt or increase the
costs of operating in foreign areas or sourcing products overseas. Also, changes
in relative  values of  currencies  could  increase our costs.  Any of the risks
associated  with  foreign  operations  and  sources  could  cause  unanticipated
increases in operating costs or disruptions in business,  which could negatively
impact the company's ultimate financial results.

WE MAY HAVE DIFFICULTY MANAGING THE OUTSOURCING ARRANGEMENTS  INCREASINGLY BEING
USED BY THE COMPANY FOR PRODUCTS AND SERVICES.

The  company is  relying  more on  outside  sources  for  various  products  and
services, including raw material, greige (unfinished) fabrics, finished fabrics,
and services such as weaving and  finishing.  Increased  reliance on outsourcing
lowers our capital  investment  and fixed costs,  but it decreases the amount of
control  that  we  have  over  certain  elements  of  our  production  capacity.
Interruptions in our ability to obtain raw materials, other required products or
services  from our  outside  suppliers  on a timely  and cost  effective  basis,
especially  if  alternative  suppliers  cannot be  immediately  obtained,  could
disrupt our production and damage our financial results.

                                      II-1


FURTHER  WRITE-OFFS OR  WRITE-DOWNS OF UPHOLSTERY  FABRICS  SEGMENT ASSETS WOULD
RESULT IN A DECREASE IN OUR EARNINGS.

The company has  long-lived  assets,  consisting  mainly of property,  plant and
equipment.  Accounting  rules require that these assets be tested for impairment
of their valuation at least annually,  as well as upon the occurrence of certain
events.  When assets are taken out of service,  which has  occurred  recently on
several occasions in connection with our restructuring activities,  they must be
tested for impairment,  which can result in significant write-downs in the value
of those assets.  Restructuring  activities and other tests for impairment  have
resulted and could in the future  result in the  write-down  of a portion of our
long-lived  assets and a  corresponding  reduction in earnings and net worth. In
fiscal 2006, the company  experienced  asset  write-downs of approximately  $6.0
million,  all in the  upholstery  fabrics  segment.  The company  has  announced
restructuring  actions in the upholstery fabrics segment during fiscal 2007 that
are  expected to result in further net asset write downs of  approximately  $1.5
million during the fiscal year.

WRITE-OFFS  OF ASSETS OR WEAK  FINANCIAL  PERFORMANCE  COULD  CAUSE US TO BREACH
FINANCIAL COVENANTS IN OUR DEBT AGREEMENTS.

At the end of the third quarter of fiscal 2007, the company had $46.7 million of
long-term  debt,  of which  approximately  $39.4  million was owed on  unsecured
senior notes issued in 1998. Under the debt agreements that govern our long-term
debt, we are required to maintain  compliance with certain financial  covenants,
including minimum tangible net worth, debt to tangible  capitalization,  debt to
capital, minimum earnings before interest, taxes, depreciation and amortization,
and interest and lease payment  coverage.  The company has been able to maintain
compliance with these financial covenants.  However, in some cases the "cushion"
between the required  financial  covenants and our actual financial  performance
has  been  shrinking.   For  example,  our  tangible  net  worth  has  decreased
significantly  in recent  years due to asset  write offs and  operating  losses.
Additional  write-offs of assets or continued  operating  losses could lead to a
breach of financial covenants and a default under our loan agreements.  A breach
of our debt covenants would give the lenders under our long-term debt agreements
the  right  to  declare  all of the  debt  immediately  due and  payable  and to
terminate our right to obtain further borrowings.  If such an event occurred, it
is  unlikely  that we  would  be able to  repay  all of our  debt  from  current
resources,  and there is no assurance that we would be able to find  alternative
sources of financing.

CHANGES IN THE PRICE,  AVAILABILITY  AND QUALITY OF RAW MATERIALS COULD INCREASE
OUR COSTS OR CAUSE PRODUCTION DELAYS AND SALES INTERRUPTIONS, WHICH WOULD RESULT
IN DECREASED EARNINGS.

The company  depends upon outside  suppliers for most of its raw material needs,
and increasingly we rely upon outside suppliers for component  materials such as
yarn and unfinished  fabrics,  as well as for certain services such as finishing
and weaving.  Fluctuations in the price, availability and quality of these goods
and services could have a negative effect on our production costs and ability to
meet the demands of our  customers,  which would  affect our ability to generate
sales and  earnings.  In many cases,  we are not able to pass through  increased
costs of raw materials or increased  production  costs to our customers  through
price   increases.   In  particular,   many  of  our  basic  raw  materials  are
petrochemical  products or are produced from such products. For this reason, our
material costs are especially  sensitive to changes in prices for petrochemicals
and the  underlying  price of oil.  Increases  in prices for oil,  petrochemical
products or other raw materials and services provided by outside suppliers could
significantly increase our costs and negatively affect earnings.

INCREASES IN ENERGY COSTS WOULD INCREASE OUR OPERATING COSTS AND COULD ADVERSELY
AFFECT EARNINGS.

Higher prices for electricity,  natural gas and fuel increase our production and
shipping costs. A significant  shortage,  increased  prices, or interruptions in
the  availability  of these energy sources would increase the costs of producing
and  delivering  products  to our  customers,  and would be likely to  adversely
affect  our  earnings.  In many  cases,  we are not able to pass  along the full
extent  of  increases  in  our  production  costs  to  customers  through  price
increases.  During fiscal 2006, energy prices increased  significantly,  in part
due to supply  disruptions  caused by hurricanes.  Although some price increases
were implemented to offset the effect of these increased costs, we were not able
to fully recoup these costs,  and operating  margins were  negatively  affected.
Further increases in energy costs could have a negative effect on our earnings.

                                      II-2


BUSINESS  DIFFICULTIES OR FAILURES OF LARGE CUSTOMERS COULD RESULT IN A DECREASE
IN OUR SALES AND EARNINGS.

The company  currently  has several  customers  that  account for a  substantial
portion of its sales.  In the mattress  fabric  segment,  several  large bedding
manufacturers have large market shares and comprise a significant portion of our
mattress  fabric  sales.  In  the  upholstery  fabrics  segment,  La-Z-Boy  Inc.
accounted  for 13% of  consolidated  net sales during  fiscal 2006,  and several
other large furniture  manufacturers comprised a significant portion of sales. A
business failure or other significant financial difficulty by one or more of our
major  customers  could cause a significant  loss in sales, an adverse effect on
our earnings, and collection of our trade accounts receivable.

IF WE ARE  UNABLE  TO  MANAGE  OUR CASH  EFFECTIVELY,  WE WILL  NOT  HAVE  FUNDS
AVAILABLE TO REPAY DEBT AND TO MAINTAIN THE FLEXIBILITY NECESSARY FOR SUCCESSFUL
OPERATION OF OUR BUSINESS.

Our ability to meet our cash  obligations  depends on our  operating  cash flow,
access to trade credit, and our ability to borrow under our debt agreements.  In
addition to the cash needs of operating our business,  we have  substantial debt
repayments  that are due over the next  several  years on our  unsecured  senior
notes.  During  fiscal  2006,  in spite of  incurring  losses,  we were  able to
generate  substantial  cash flow  through  reductions  of working  capital.  Our
ability to generate cash flow going forward will rely to a heavier degree on our
ability to  generate  profits  from our  business,  and we have not been able to
generate  earnings on a consistent basis in recent quarters.  If we are not able
to generate cash during upcoming  fiscal periods,  we may not be able to provide
the funds needed to operate and maintain our business or to make payments on our
debt as they become due.

FURTHER LOSS OF MARKET SHARE DUE TO COMPETITION WOULD RESULT IN FURTHER DECLINES
IN SALES AND COULD RESULT IN ADDITIONAL LOSSES OR DECREASES IN EARNINGS.

Our business is highly  competitive,  and in particular  the  upholstery  fabric
industry  is  fragmented  and is  experiencing  an  increase  in the  number  of
competitors. As a result, we face significant competition from a large number of
competitors, both foreign and domestic. We compete with many other manufacturers
of fabric,  as well as converters who source fabrics from various  producers and
market them to  manufacturers  of furniture  and bedding.  In many cases,  these
fabrics are sourced from foreign  suppliers who have a lower cost structure than
the  company.  The  highly  competitive  nature  of our  business  means  we are
constantly  subject to the risk of losing market share. Our sales have decreased
significantly  over the past six  years due in part to the  increased  number of
competitors  in the  marketplace,  especially  foreign  sources of fabric.  As a
result of increased  competition,  there have been deflationary pressures on the
prices for many of our  products,  which makes it more  difficult  to pass along
increased operating costs such as raw materials,  energy or labor in the form of
price  increases and puts downward  pressure on our profit  margins.  Also,  the
large number of competitors and wide range of product  offerings in our business
can  make it more  difficult  to  differentiate  our  products  through  design,
styling, finish and other techniques.

IF WE FAIL TO ANTICIPATE  AND RESPOND TO CHANGES IN CONSUMER  TASTES AND FASHION
TRENDS, OUR SALES AND EARNINGS MAY DECLINE.

Demand for various types of  upholstery  fabrics and mattress  coverings  change
over time due to fashion trends and changing  consumer  tastes for furniture and
bedding.  Our  success in  marketing  our  fabrics  depends  upon our ability to
anticipate and respond in a timely manner to fashion trends in home furnishings.
If we fail to identify and respond to these changes, our sales of these products
may decline.  In addition,  incorrect  projections  about the demand for certain
products could cause the  accumulation  of excess raw material or finished goods
inventory,  which could lead to inventory  write-downs and further  decreases in
earnings.

AN ECONOMIC DOWNTURN COULD RESULT IN A DECREASE IN OUR SALES AND EARNINGS.

Overall demand for our products  depends upon consumer  demand for furniture and
bedding,  which  is  subject  to  variations  in the  general  economy.  Because
purchases  of  furniture  or  bedding  are  discretionary   purchases  for  most
individuals and  businesses,  demand for these products is sometimes more easily
influenced by economic trends than demand for other products. Economic downturns
can affect  consumer  spending  habits and  demand for home  furnishings,  which
reduces the demand for our products and therefore  could cause a decrease in our
sales and earnings.

                                      II-3


WE ARE SUBJECT TO LITIGATION AND ENVIRONMENTAL  REGULATIONS THAT COULD ADVERSELY
IMPACT OUR SALES AND EARNINGS.

We are,  and in the  future  may be, a party to legal  proceedings  and  claims,
including environmental matters, product liability and employment disputes, some
of which claim  significant  damages.  We face the  continual  business  risk of
exposure to claims that our business  operations  have caused personal injury or
property damage.  We maintain  insurance against product liability claims and in
some cases have indemnification  agreements with regard to environmental claims,
but there can be no  assurance  that  these  arrangements  will  continue  to be
available on  acceptable  terms or that such  arrangements  will be adequate for
liabilities  actually  incurred.  Given the inherent  uncertainty of litigation,
there can be no  assurance  that  claims  against  the  company  will not have a
material  adverse  impact on our  earnings or financial  condition.  We are also
subject  to  various  laws and  regulations  in our  business,  including  those
relating to  environmental  protection  and the discharge of materials  into the
environment.  We could incur substantial costs as a result of noncompliance with
or liability for cleanup or other costs or damages under  environmental  laws or
other regulations.

THE COMPANY MUST COMPLY WITH A NUMBER OF GOVERNMENTAL  REGULATIONS APPLICABLE TO
OUR  BUSINESS,  AND  CHANGES IN THOSE  REGULATIONS  COULD  ADVERSELY  AFFECT OUR
BUSINESS.

Our products and raw materials are and will continue to be subject to regulation
in the United States by various federal, state and local regulatory authorities.
In addition,  other governments and agencies in other jurisdictions regulate the
manufacture,  sale and  distribution  of our  products  and raw  materials.  For
example, standards for flame resistance of fabrics have been recently introduced
in the state of California, and additional standards are scheduled to apply on a
nationwide basis beginning July 1, 2007. Also, rules and restrictions  regarding
the importation of fabrics and other materials,  including custom duties, quotas
and other regulations, are continually changing. Environmental laws, labor laws,
tax regulations and other regulations also continually affect our business.  All
of these rules and  regulations  can and do change from time to time,  which can
increase our costs or require us to make changes in our manufacturing processes,
product mix, sources of products and raw materials, or distribution.  Changes in
the rules and regulations  applicable to our business may negatively  impact our
sales and earnings.

THE COMPANY'S MARKET  CAPITALIZATION AND SHAREHOLDERS'  EQUITY HAVE FALLEN BELOW
THE LEVEL REQUIRED FOR CONTINUED LISTING ON THE NEW YORK STOCK EXCHANGE.

Our common  stock is  currently  traded on the New York Stock  Exchange  (NYSE).
Under the NYSE's  current  listing  standards,  we are  required  to have market
capitalization  or  shareholders'  equity of more than $75  million to  maintain
compliance with continued listing  standards.  During the past year, the company
was below the NYSE required  minimum for both of these listing  standards.  As a
result, we have been listed as "below  compliance" with NYSE listing  standards.
In accordance  with NYSE rules,  we submitted a plan for returning to compliance
with the listing  standards,  and this plan has been accepted by the NYSE. As of
the end of the third  quarter  of fiscal  2007,  our  shareholders'  equity  was
approximately  $78.9  million.  If the  company  is not  able to  return  to and
maintain compliance with NYSE listing standards, our stock will be delisted from
trading on the NYSE,  resulting in the need to find another  market on which our
stock  can be  listed  or  causing  our stock to cease to be traded on an active
market,  which could result in a reduction in the  liquidity for our stock and a
reduction in demand for our stock.

DIFFICULTIES IN INTEGRATING OUR RECENT  ACQUISITION  COULD NEGATIVELY AFFECT THE
SALES AND PROFITS OF OUR MATTRESS FABRICS BUSINESS.

On January 22, 2007, we completed an asset purchase from  International  Textile
Group,  Inc.  (ITG) in our mattress  fabrics  business.  In order to realize the
benefits of that transaction,  we must  successfully  integrate the products and
fabric patterns acquired into our business. We are making substantial changes to
the mattress  fabric  product line formerly  offered by ITG. We expect the asset
acquisition to increase the sales and profits of our mattress fabrics  business,
but our success will depend upon our ability to retain a substantial  portion of
the sales to mattress  manufacturers  formerly served by ITG. If we are not able
to retain this business and to maintain  service  levels,  our sales and profits
will be adversely  affected.  In  addition,  integration  activities  will place
substantial  demands  on our  management,  operational  resources,  and  service
capabilities.  If we experience customer dissatisfaction or operational problems
as a result of  integrating  the  additional  business  acquired,  our  mattress
fabrics business could be negatively affected.


ITEM 5. OTHER INFORMATION.

In a letter dated October 27, 2006, the New York Stock Exchange  (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.  The
company  previously  announced  that the NYSE  notified  the company that it was
considered   "below  criteria"   because  the  company's  average  total  market
capitalization  was less than $75  million  over a  consecutive  30  trading-day
period and its shareholders' equity was less than $75 million. As of January 28,
2007,  the end of the  company's  most  recent  fiscal  quarter,  the  company's
shareholders' equity was approximately $78.9 million.

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.

                                      II-4



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

10.1     Second  Amendment to Note Purchase  Agreement by and between Culp, Inc.
         and the holders of its Senior  Notes dated  December 6, 2006,  filed as
         Exhibit 99(c) to the  Company's  Form 8-K dated  December 7, 2006,  and
         incorporated herein by reference.

10.2     Written  Summary of Culp Home Fashions  Division  Management  Incentive
         Plan,  filed as Exhibit 10(a) to the Company's  Form 8-K dated December
         13, 2006, and incorporated herein by reference.

10.3     Asset Purchase  Agreement between Culp, Inc. and International  Textile
         Group,  Inc.  dated as of January 11, 2007,  filed  Exhibit 10.1 to the
         Company's Form 8-K dated January 26, 2007, and  incorporated  herein by
         reference.

10.4     Registration  Rights and Shareholder  Agreement  between Culp, Inc. and
         International  Textile Group,  Inc. dated as of January 22, 2007, filed
         Exhibit 10.1 to the  Company's  Form 8-K dated  January 26,  2007,  and
         incorporated herein by reference.

10.5     Promissory Note to Wachovia Bank,  National  Association  dated January
         22, 2007, filed as Exhibit 10.2 to the Company's Form 8-K dated January
         26, 2007, and incorporated herein by reference.

10.6     Tenth Amendment to Amended and Restated Credit  Agreement dated January
         22, 2007, filed as Exhibit 10.3 to the Company's Form 8-K dated January
         26, 2007, and incorporated herein by reference.

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

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

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

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

                                     II-5


                                   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:    March 14, 2007  By:  /S/ FRANKLIN N. SAXON
                              --------------------------------------------------
                              Franklin N. Saxon
                              President
                              (Authorized to sign on behalf of the registrant
                              and also signing as principal financial officer)

                         By:  /S/ KENNETH R. BOWLING
                              --------------------------------------------------
                              Kenneth R. Bowling
                              Vice President-Finance, Treasurer
                              (Authorized to sign on behalf of the registrant
                              and also signing as principal accounting officer)

                                      II-6

                                  EXHIBIT INDEX


EXHIBIT
NUMBER   EXHIBIT

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

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

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

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