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

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

                                    FORM 10-Q

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

                 For the quarterly period ended October 29, 2006

                           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   [X] NO

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

            Common shares outstanding at October 29, 2006: 11,686,959
                                Par Value: $0.05

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



                               INDEX TO FORM 10-Q
                      For the period ended October 29, 2006

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

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

          Consolidated  Statements  of Net Income (Loss) -- Three and
           Six Months Ended October 29, 2006 and October 30, 2005          I-1

          Consolidated Balance Sheets -- October 29, 2006, October 30,
           2005 and April 30, 2006                                         I-2

          Consolidated Statements of Cash Flows -- Six Months Ended
           October 29, 2006 and October 30, 2005                           I-3

          Consolidated Statements of Shareholders' Equity                  I-4

          Notes to Consolidated Financial Statements                       I-5

          Cautionary Statement Concerning Forward-Looking Information      I-22

Item 2.   Management's Discussion and Analysis of Financial Condition
---------------------------------------------------------------------
           and Results of Operations                                       I-22
           -------------------------

Item 3.   Quantitative and Qualitative Disclosures About Market Risk       I-35
--------------------------------------------------------------------

Item 4.    Controls and Procedures                                         I-36
----------------------------------

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

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

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

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

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

Signatures                                                                 II-3



Item 1. Financial Statements



                                                        CULP, INC.
                                       CONSOLIDATED STATEMENTS OF NET INCOME (LOSS)
                     FOR THE THREE MONTHS AND SIX MONTHS ENDED OCTOBER 29, 2006 AND OCTOBER 30, 2005
                                                       (UNAUDITED)
                                    (Amounts in Thousands, Except for Per Share Data)


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

                                                          Amounts                                   Percent of Sales
                                               ------------------------------                 ----------------------------
                                                 October 29,     October 30,      % Over       October 29,    October 30,
                                                    2006            2005          (Under)         2006           2005
                                               ---------------  -------------  -------------  --------------  ------------
                                                                                                    

Net sales                                     $        59,040         67,006         (11.9)%         100.0 %       100.0 %
Cost of sales                                          51,049         61,455         (16.9)%          86.5 %        91.7 %
                                               ---------------  -------------  -------------  --------------  ------------
         Gross profit                                   7,991          5,551          44.0 %          13.5 %         8.3 %

Selling, general and
  administrative expenses                               6,273          6,526          (3.9)%          10.6 %         9.7 %
Restructuring (credit) expense                           (264)         4,412        (106.0)%          (0.4)%         6.6 %
                                               ---------------  -------------  -------------  --------------  ------------
         Income (loss) from operations                  1,982         (5,387)        136.8 %           3.4 %        (8.0)%

Interest expense                                          938            942          (0.4)%           1.6 %         1.4 %
Interest income                                           (51)           (19)        168.4 %          (0.1)%        (0.0)%
Other expense                                             338            214         (57.9)%           0.6 %         0.3 %
                                               ---------------  -------------  -------------  --------------  ------------
         Income (loss) before income taxes                757         (6,524)        111.6 %           1.3 %        (9.7)%

Income taxes *                                            (55)        (2,372)        (97.7)%          (7.3)%        36.4 %
                                               ---------------  -------------  ------------   --------------  ------------
         Net income (loss)                    $           812         (4,152)        119.6 %           1.4 %        (6.2)%
                                               ===============  =============  =============  --------------  ------------

Net income (loss) per share, basic            $          0.07          (0.36)        119.4 %
Net income (loss) per share, diluted          $          0.07          (0.36)        119.4 %
Average shares outstanding, basic                      11,686         11,559           1.1 %
Average shares outstanding, diluted                    11,689         11,559           1.1 %


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

                                                          Amounts                                   Percent of Sales
                                               ------------------------------                 ----------------------------
                                                 October 29,     October 30,      % Over       October 29,    October 30,
                                                    2006            2005          (Under)         2006           2005
                                               ---------------  -------------  -------------  --------------  ------------

Net sales                                     $       121,625        129,348          (6.0)%         100.0 %       100.0 %
Cost of sales                                         105,574        117,240         (10.0)%          86.8 %        90.6 %
                                               ---------------  -------------  -------------  --------------  ------------
         Gross profit                                  16,051         12,108          32.6 %          13.2 %         9.4 %

Selling, general and
  administrative expenses                              12,846         16,382         (21.6)%          10.6 %        12.7 %
Restructuring expense                                     466          6,238         (92.5)%           0.4 %         4.8 %
                                               ---------------  -------------  -------------  --------------  ------------
         Income (loss) from operations                  2,739        (10,512)        126.1 %           2.3 %        (8.1)%

Interest expense                                        1,888          1,892          (0.2)%           1.6 %         1.5 %
Interest income                                           (97)           (35)        177.1 %          (0.1)%        (0.0)%
Other expense                                              60            347          82.7 %           0.0 %         0.3 %
                                               ---------------  -------------  -------------  --------------  ------------
         Income (loss) before income taxes                888        (12,716)        107.0 %           0.7 %        (9.8)%

Income taxes *                                            (58)        (4,623)        (98.7)%          (6.5)%        36.4 %
                                               ---------------  -------------  ------------   --------------  ------------
         Net income (loss)                    $           946         (8,093)        111.7 %           0.8 %        (6.3)%
                                               ===============  =============  =============  --------------  ------------


Net income (loss) per share, basic            $          0.08          (0.70)        111.4 %
Net income (loss) per share, diluted          $          0.08          (0.70)        111.4 %
Average shares outstanding, basic                      11,679         11,555           1.1 %
Average shares outstanding, diluted                    11,682         11,555           1.1 %

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

See accompanying notes to consolidated financial statements.


                                       I-1





                                                       CULP, INC.
                                              CONSOLIDATED BALANCE SHEETS
                                 OCTOBER 29, 2006, OCTOBER 30, 2005 AND APRIL 30, 2006
                                                      (UNAUDITED)
                                                 (Amounts in Thousands)


                                                          Amounts                        Increase
                                              -------------------------------           (Decrease)
                                                October 29,     October 30,    ---------------------------  * April 30,
                                                   2006            2005          Dollars        Percent        2006
                                              ---------------  --------------  ------------  -------------  ------------
                                                                                                  

Current assets:
      Cash and cash equivalents              $         9,706          12,883        (3,177)        (24.7)%        9,714
      Accounts receivable, net                        23,286          26,919        (3,633)        (13.5)%       29,049
      Inventories                                     44,430          43,449           981           2.3 %       36,693
      Deferred income taxes                            7,120           7,054            66           0.9 %        7,120
      Assets held for sale                             1,571               -         1,571         100.0 %        3,111
      Other current assets                             1,506           1,846          (340)        (18.4)%        1,287
                                              ---------------  --------------  ------------  -------------  ------------
              Total current assets                    87,619          92,151        (4,532)         (4.9)%       86,974

Property, plant and equipment, net                    42,487          54,212       (11,725)        (21.6)%       44,639
Goodwill                                               4,114           4,114             -           0.0 %        4,114
Deferred income taxes                                 22,023          14,541         7,482          51.5 %       20,176
Other assets                                           1,354           1,521          (167)        (11.0)%        1,564
                                              ---------------  --------------  ------------  -------------  ------------

              Total assets                   $       157,597         166,539        (8,942)         (5.4)%      157,467
                                              ===============  ==============  ============  =============  ============



Current liabilities:
      Current maturities of long-term debt   $         7,742           8,346          (604)         (7.2)%        8,060
      Accounts payable                                18,540          16,613         1,927          11.6 %       20,835
      Accrued expenses                                 9,001          10,669        (1,668)        (15.6)%        7,845
      Accrued restructuring costs                      3,017           5,486        (2,469)        (45.0)%        4,054
      Income taxes payable                             3,880           1,023         2,857         279.3 %        2,488
                                              ---------------  --------------  ------------  -------------  ------------
              Total current liabilities               42,180          42,137            43           0.1 %       43,282

Long-term debt, less current maturities               39,554          46,584        (7,030)        (15.1)%       39,662
                                              ---------------  --------------  ------------  -------------  ------------

              Total liabilities                       81,734          88,721        (6,987)         (7.9)%       82,944

Shareholders' equity                                  75,863          77,818        (1,955)         (2.5)%       74,523
                                              ---------------  --------------  ------------  -------------  ------------

              Total liabilities and
              shareholders' equity           $       157,597         166,539        (8,942)         (5.4)%      157,467
                                              ===============  ==============  ============  =============  ============

Shares outstanding                                    11,687          11,559           128           1.1 %       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 SIX MONTHS ENDED OCTOBER 29, 2006 AND OCTOBER 30, 2005
                                          (UNAUDITED)
                                     (Amounts in Thousands)


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

                                                                             Amounts
                                                                  ------------------------------
                                                                   October 29,      October 30,
                                                                      2006             2005
                                                                  -------------    -------------

                                                                            
Cash flows from operating activities:
   Net income (loss)                                             $         946           (8,093)
   Adjustments to reconcile net income (loss) to net cash
      (used in) provided by operating activities:
         Depreciation                                                    3,364            9,836
         Amortization of other assets                                       41               51
         Stock-based compensation                                          287              104
         Deferred income taxes                                          (1,847)          (4,455)
         Restructuring (credit) expense                                   (364)           3,092
         Changes in assets and liabilities:
             Accounts receivable                                         5,763            1,905
             Inventories                                                (7,737)           7,050
             Other current assets                                         (219)             845
             Other assets                                                  148              149
             Accounts payable                                           (1,965)          (5,623)
             Accrued expenses                                            1,156            1,113
             Accrued restructuring                                      (1,037)            (364)
             Income taxes payable                                        1,392             (521)
                                                                  -------------    -------------
                Net cash (used in) provided by operating
                 activities                                                (72)           5,089
                                                                  -------------    -------------

Cash flows from investing activities:
   Capital expenditures                                                 (1,705)          (4,875)
   Proceeds from the sale of buildings and equipment                     2,738            3,950
                                                                  -------------    -------------
                Net cash provided by (used in) investing
                 activities                                              1,033             (925)
                                                                  -------------    -------------

Cash flows from financing activities:
   Payments on vendor-financed capital expenditures                       (670)            (799)
   Payments on long-term debt                                             (426)               -
   Proceeds from issuance of long-term debt                                  -            4,380
   Proceeds from common stock issued                                       127               31
                                                                  -------------    -------------
                Net cash (used in) provided by financing
                 activities                                               (969)           3,612
                                                                  -------------    -------------

(Decrease) increase in cash and cash equivalents                            (8)           7,776

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

Cash and cash equivalents at end of period                       $       9,706           12,883
                                                                  =============    =============

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 (Loss)     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 income                                 -         -            -            -        946             -            946
  Loss on cash flow hedge, net of
   income taxes                              -         -            -            -          -           (20)           (20)
  Stock-based compensation                   -         -          287            -          -             -            287
  Common stock issued in connection
     with stock option plans            32,000         2          125            -          -             -            127
---------------------------------------------------------------------------------------------------------------------------
Balance, October 29, 2006           11,686,959  $    586       40,762            -     34,517            (2)  $     75,863
===========================================================================================================================

See accompanying notes to consolidated financial statements.


                                       I-4



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

1.  Basis of Presentation

The accompanying  unaudited  consolidated financial statements of Culp, Inc. and
subsidiaries (the "company") include all adjustments,  which are, in the opinion
of management,  necessary for fair presentation of the results of operations and
financial  position.  All of these  adjustments are of a normal recurring nature
except as disclosed in note 10 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  six months ended October 29, 2006 and October 30, 2005  represent
26 week periods.

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

2.  Stock-Based Compensation

Effective  May  1,  2006,  the  company  began  recording  compensation  expense
associated  with its  stock  option  plans in  accordance  with  SFAS No.  123R,
"Share-Based  Payment"  which  requires the  measurement of the cost of employee
services  received in exchange for an award of an equity instrument based on the
grant date fair value of the award. The company adopted the modified prospective
transition  method  provided for under SFAS No. 123R, and  consequently  has not
retroactively adjusted results from prior periods. Under this transition method,
compensation  expense  associated  with stock  options  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  $155,000  and
$287,000 of compensation expense for stock options within selling,  general, and
administrative  expense for the three-month and six-month  periods ended October
29,  2006.  In the prior year,  the  company  recorded  $51,000 and  $104,000 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 six-month
periods ended October 30, 2005.

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  six-month
period  ended  October  29,  2006,  no tax  benefits  in  excess  of  recognized

                                       I-5



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

compensation costs were realized from option exercises.

The remaining  unrecognized  compensation  costs  related to unvested  awards at
October 29, 2006 is $1.2  million  which is  expected  to be  recognized  over a
weighted average period of 2.9 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
six-month period ended October 30, 2005:




---------------------------------------------------------------------------------------------
                                                            (Unaudited)        (Unaudited)
                                                         Six Months Ended  Three Months Ended
(dollars in thousands, except per share data)            October 30, 2005   October 30, 2005
---------------------------------------------------------------------------------------------
                                                                     
Net loss, as reported                                    $         (8,093) $          (4,152)
Add: Total stock-based employee compensation expense
included in net loss, net of taxes                                     66                 33
Deduct: Total stock-based employee compensation expense
determined under fair value-based method for all awards,
net of taxes                                                         (243)              (136)
---------------------------------------------------------------------------------------------
Pro forma net loss                                       $         (8,270) $          (4,255)
---------------------------------------------------------------------------------------------
Net loss per share:
Basic - as reported                                      $          (0.70) $           (0.36)
Basic - pro forma                                                   (0.72)             (0.37)
Diluted - as reported                                               (0.70)             (0.36)
Diluted - pro forma                                                 (0.72)             (0.37)
---------------------------------------------------------------------------------------------


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 six-month
period  ended  October  29,  2006  was  $3.68  per  share  using  the  following
assumptions:



---------------------------------------------------------------------------------------------
                                                                                    
Risk-free interest rate                                                                 4.57%
Dividend yield                                                                          0.00%
Expected volatility                                                                    68.36%
Expected term (in years)                                                                 6.8
---------------------------------------------------------------------------------------------


The fair value of stock options granted to employees during the six-month period
ended October 29, 2006 was $2.43 per share using the following assumptions:



---------------------------------------------------------------------------------------------
                                                                                    
Risk-free interest rate                                                                 5.03%
Dividend yield                                                                          0.00%
Expected volatility                                                                    67.03%
Expected term (in years)                                                                 1.6
---------------------------------------------------------------------------------------------


                                       I-6

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

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
October 29, 2006 and option activity during the six-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                              (174,125)          6.27
Exercised                             (32,000)          3.91                   $      17,440
---------------------------------------------------------------------------------------------
Outstanding, October 29, 2006       1,015,750           6.78     3.2 Years     $     770,035
---------------------------------------------------------------------------------------------


At October 29, 2006, there were 274,750 shares available for future grants under
the  company's  incentive  stock  option  plans and options to purchase  553,375
shares were exercisable which had a weighted average exercise price of $8.34 per
share,  an  aggregate  intrinsic  value  of  $403,893  and  a  weighted  average
contractual term of 0.20 years.

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

3.  Accounts Receivable

A summary of accounts receivable follows:



---------------------------------------------------------------------------------------------
(dollars in thousands)                                    October 29, 2006     April 30, 2006
---------------------------------------------------------------------------------------------
                                                                         
Customers                                                 $         25,534     $      30,924
Allowance for doubtful accounts                                     (1,092)           (1,049)
Reserve for returns and allowances and discounts                    (1,156)             (826)
---------------------------------------------------------------------------------------------
                                                          $         23,286     $      29,049
---------------------------------------------------------------------------------------------


                                       I-7



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

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



---------------------------------------------------------------------------------------------
                                                                 Six months ended
(dollars in thousands)                               October 29, 2006        October 30, 2005
---------------------------------------------------------------------------------------------
                                                                       
Beginning balance                                    $        (1,049)        $        (1,142)
Provision for uncollectible accounts                            (115)                     12
Net write-offs                                                    72                       6
---------------------------------------------------------------------------------------------
Ending balance                                       $        (1,092)        $        (1,124)
---------------------------------------------------------------------------------------------


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



---------------------------------------------------------------------------------------------
                                                                 Six months ended
(dollars in thousands)                               October 29, 2006        October 30, 2005
---------------------------------------------------------------------------------------------
                                                                       
Beginning balance                                    $           (826)       $          (837)
Provision for returns and allowances
    and discounts                                              (1,235)                  (808)
Discounts taken                                                   905                    962
---------------------------------------------------------------------------------------------
Ending balance                                       $         (1,156)       $          (683)
---------------------------------------------------------------------------------------------


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

4.  Inventories

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

A summary of inventories follows:



---------------------------------------------------------------------------------------------
(dollars in thousands)                                October 29, 2006         April 30, 2006
---------------------------------------------------------------------------------------------
                                                                         
Raw materials                                         $        12,676          $      13,561
Work-in-process                                                 1,917                  2,020
Finished goods                                                 29,837                 21,112
---------------------------------------------------------------------------------------------
                                                      $        44,430          $      36,693
---------------------------------------------------------------------------------------------


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

5.  Accounts Payable

A summary of accounts payable follows:



---------------------------------------------------------------------------------------------
(dollars in thousands)                                October 29, 2006         April 30, 2006
---------------------------------------------------------------------------------------------
                                                                         
Accounts payable-trade                                $        16,421          $      18,386
Accounts payable-capital expenditures                           2,119                  2,449
---------------------------------------------------------------------------------------------
                                                      $        18,540          $      20,835
---------------------------------------------------------------------------------------------

6.  Accrued Expenses

A summary of accrued expenses follows:

                                       I-8



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




---------------------------------------------------------------------------------------------
(dollars in thousands)                                October 29, 2006        April 30, 2006
---------------------------------------------------------------------------------------------
                                                                        
Compensation, commissions and related benefits              $   4,643         $        4,757
Interest                                                          403                    433
Accrued rebates                                                 1,309                    705
Other                                                           2,646                  1,950
---------------------------------------------------------------------------------------------
                                                            $   9,001         $        7,845
---------------------------------------------------------------------------------------------


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

7.  Long-Term Debt

A summary of long-term debt follows:



---------------------------------------------------------------------------------------------
 (dollars in thousands)                               October 29, 2006         April 30, 2006
---------------------------------------------------------------------------------------------
                                                                         
Unsecured senior term notes                           $        42,440          $      42,440
Real estate loan                                                4,142                  4,242
Canadian government loans                                         714                  1,040
---------------------------------------------------------------------------------------------
                                                               47,296                 47,722
Less current maturities                                        (7,742)                (8,060)
---------------------------------------------------------------------------------------------
                                                      $        39,554          $      39,662
---------------------------------------------------------------------------------------------


Unsecured Term Notes

The company's  unsecured term notes (the "Notes")  are  payable over an  average
remaining  term of  three years  beginning March  2007 through  March  2010. The
principal payments  are required to  be paid  in periodic  installments over the
next four years as follows:  Year 1 - $7.5 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").  The  Amendment  changes the financial
covenants applicable to the company to provide additional flexibility to account
for recent changes and potential additional changes that the company has made or
could make to its business and the  accounting  consequences  of those  changes,
including markdowns of its inventory and write-downs of its property, plant, and
equipment for closed facilities and a valuation  allowance against the Company's
net deferred tax assets from U.S. operations.  The Amendment also allows for the
reduction of the company's outstanding debt, without the payment of a prepayment
penalty,  and raises the  interest  rate  payable on the  remaining  outstanding
Notes. A summary of the terms of the Amendment follows:

     --   Upon execution of this amendment, the Company will prepay $3.0 million
          in  principal  amount and  interest on the Notes,  without  prepayment
          penalty or "make whole"  premium.  Another  principal  payment of $4.5
          million will be due in March of 2007.

     --   An  increase  in the  interest  rate on the Notes from 7.76% to 8.80%,
          effective December 1, 2006.

                                       I-9



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

     --   A change in the calculation of consolidated net worth and tangible net
          worth  for  purposes  of  financial  covenant  compliance,  such  that
          restructuring  expenses and related costs  associated  with previously
          announced  restructuring  initiatives  and  any  future  restructuring
          initiatives  involving the remaining U.S.  upholstery  facilities will
          not be counted against the Company's net worth.

     --   A similar change in the calculation of net worth such that a valuation
          allowance under U.S. generally accepted accounting  principles against
          the Company's net deferred tax assets from U.S.  operations  would not
          be counted as a reduction of the  Company's  net worth for purposes of
          financial covenant compliance.

     --   A provision  providing 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 $8.0 million at the end of each fiscal
          quarter.

     --   Covenants regarding the use of net proceeds from sales of assets.

     --   An increase in the amount of other debt  allowed to be incurred by the
          Company, including a provision that would allow for debt of up to $5.0
          million in the Company's China subsidiary.

     --   Other  changes to  financial  covenants,  including  limits on capital
          expenditures  and  restrictions  on the payment of  dividends or stock
          repurchases.

     --   Additional  negative  covenants  to  restrict  certain  changes in the
          Company's  business  or  methods of  operation  and  certain  business
          transactions.

     --   A  decrease  in the  cross-default  provision  to cover any debt in an
          amount of $1.0 million or more.


Real Estate Loan

The company's  real estate loan 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.

                                      I-10



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

Revolving Credit Agreement

On July 20,  2006,  the company  entered  into a Ninth  Amendment to this credit
agreement.  This credit  agreement  provides for a revolving loan  commitment of
$8.0 million,  including letters of credit up to $5.5 million.  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.  This agreement  limits annual  capital  expenditures  to $2.5
million for fiscal  2007,  requires  the company to maintain  collected  deposit
balances  of at  least  $2.0  million,  and  maintain  certain  other  financial
covenants as defined in the agreement.  As of October 29, 2006,  there were $2.9
million in outstanding letters of credit and no borrowings outstanding under the
agreement. This agreement expires on August 31, 2007.

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 Rayonese 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.

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios.  At October 29, 2006,  the company was in compliance
with these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $7.7 million;  Year 2 - $20.1 million; Year 3 - $7.8 million; Year
4 - $11.1 million; Year 5 - $178,000; and thereafter - $373,000.

8.  Interest Rate Hedging

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

The company accounts for the interest rate swap as a cash flow hedge whereby the
fair value of this  contract is reflected  in other  assets in the  accompanying
consolidated  balance  sheets  with the offset  recorded  as  accumulated  other
comprehensive income (loss). The fair value of the interest rate swap at October
29,  2006 was $3,000 in the bank's  favor and was  determined  by quoted  market
prices.

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

9.  Cash Flow Information

Payments for interest and income taxes follow:

                                       I-11



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



---------------------------------------------------------------------------------------------
                                                                 Six months ended
(dollars in thousands)                                October 29, 2006       October 30, 2005
---------------------------------------------------------------------------------------------
                                                                       
Interest                                              $         1,928        $         1,954
Income taxes                                                      443                    515
---------------------------------------------------------------------------------------------


The company did not finance any of its capital  expenditures  for the six-months
ended  October  29,  2006.   The  non-cash   portion  of  capital   expenditures
representing  vendor  financing  totaled  $1,699,000  for the six  months  ended
October 30, 2005.

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

10.  Restructuring and Related Charges

A summary of accrued restructuring costs follows:



---------------------------------------------------------------------------------------------
(dollars in thousands)                                October 29, 2006         April 30, 2006
---------------------------------------------------------------------------------------------
                                                                         
September 2005 Upholstery Fabrics                     $           404          $         439
August 2005 Upholstery Fabrics                                     94                    134
April 2005 Upholstery Fabrics                                     574                  1,000
October 2004 Upholstery Fabrics                                    10                     64
Fiscal 2003 Culp Decorative Fabrics                             1,935                  2,412
Fiscal 2001 Culp Decorative Fabrics                                 -                      5
---------------------------------------------------------------------------------------------
                                                      $         3,017          $       4,054
---------------------------------------------------------------------------------------------


September 2005 Upholstery Fabrics

During the second  quarter  of fiscal  2007,  total  restructuring  and  related
charges  incurred were $223,000 of which $250,000  related to lease  termination
and other exit costs,  $110,000  related to operating costs  associated with the
closing of a plant  facility,  $40,000 related to asset movement costs, a credit
of $40,000  related to a  write-down  of a  building,  and a credit of  $137,000
related to a employee  termination  benefits.  Of the total charge,  a credit of
$122,000  was  recorded  in  restructuring  expense,  a charge of  $110,000  was
recorded  in cost of  sales,  and a charge of  $235,000  was  recorded  in other
expense in the 2007 Consolidated Statement of Net Income.

During the six month  period of fiscal  2007,  total  restructuring  and related
charges  incurred were  $532,000 of which  $450,000  related to operating  costs
associated  with the  closing  of a plant  facility,  $259,000  related to lease
termination  and other exit costs,  $209,000  related to asset movement costs, a
credit of $40,000  related to a write-down  of a building,  a credit of $111,000
related to employee  termination  benefits,  and a credit of $235,000  for sales
proceeds  received on equipment  with no carrying  value.  Of the total  charge,
$82,000 was  recorded  in  restructuring  expense  and a charge of $450,000  was
recorded in cost of sales in the 2007 Consolidated Statement of Net Income.

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

                                      I-12



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



---------------------------------------------------------------------------------------------
                                                    Employee           Lease
                                                  Termination     Termination and
                                                    Benefits      Other Exit Costs     Total
---------------------------------------------------------------------------------------------
                                                                               
Balance, April 30, 2006                           $       439                   -        439
Adjustments in fiscal 2007                               (111)                  2       (109)
Additions in fiscal 2007                                    -                 257        257
Paid in fiscal 2007                                      (174)                 (9)      (183)
---------------------------------------------------------------------------------------------
Balance, October 29, 2006                         $       154                 250        404
---------------------------------------------------------------------------------------------


As of October 29, 2006,  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 second  quarter of fiscal  2007,  a total  restructuring  and related
credit of $58,000 was recorded,  of which,  $35,000  related to  write-downs  of
equipment,  $22,000 related to operating costs  associated with the closing of a
plant facility,  $1,000 related to asset movement costs, a credit of $11,000 for
sales  proceeds  received on equipment with no carrying  value,  and a credit of
$105,000 for employee  termination  benefits.  Of the total credit,  a credit of
$125,000 was recorded in restructuring expense, a charge of $22,000 was recorded
in cost of sales,  and a charge of $45,000 was recorded in other  expense in the
2007 Consolidated Statement of Net Income.

During the six month  period of fiscal  2007,  total  restructuring  and related
charges  incurred  were  $99,000 of which  $49,000  related to  operating  costs
associated  with the  closing  of a plant  facility,  $48,000  related  to asset
movement costs, $35,000 related to write-downs of equipment,  $23,000 related to
employee  termination  benefits,  and a credit of  $56,000  for  sales  proceeds
received on equipment with no carrying value.  Of the total charge,  $50,000 was
recorded in  restructuring  expense and a charge of $49,000 was recorded in cost
of sales in the 2007 Consolidated Statement of Net Income.

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                             23                     -           23
Paid in fiscal 2007                                   (61)                   (2)         (63)
---------------------------------------------------------------------------------------------
Balance, October 29, 2006                       $      89                     5           94
---------------------------------------------------------------------------------------------


As of October 29, 2006 and April 30, 2006,  assets  classified  as held for sale
consisted of equipment with a carrying value of $700,000.  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.

                                      I-13



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

April 2005 Upholstery Fabrics

During the second  quarter  of fiscal  2007,  total  restructuring  and  related
charges incurred were $217,000 of which approximately  $313,000 related to asset
movement costs,  $183,000  related to operating costs  associated with closing a
plant facility,  $83,000 related to lease termination costs, a credit of $49,000
for write-downs of equipment,  a credit of $117,000 for sales proceeds  received
on  equipment  with no carrying  value,  and a credit of $196,000  for  employee
termination  benefits. Of the total charge, $7,000 was recorded in restructuring
expense,  $183,000  was  recorded in cost of sales,  and a charge of $27,000 was
recorded in other expense in the 2007 Consolidated Statement of Net Income.

During the first six months of fiscal 2007, the total  restructuring and related
charges incurred were $918,000 of which approximately  $484,000 related to asset
movement costs,  $285,000 related to operating costs associated with the closing
of a plant facility, $238,000 related to inventory markdowns, $90,000 related to
lease termination costs,  $67,000 related to write-downs of equipment,  a credit
of $102,000 related to employee termination  benefits,  and a credit of $144,000
for sales proceeds  received on equipment with no carrying  value.  Of the total
charge, $395,000 was recorded in restructuring expense; $493,000 was recorded in
cost of sales; and $30,000 was recorded in selling,  general, and administrative
expenses in the 2007 Consolidated Statements of Net Income.

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                           (102)                    10         (92)
Additions in fiscal 2007                                -                     80          80
Paid in fiscal 2007                                  (234)                  (180)       (414)
---------------------------------------------------------------------------------------------
Balance, October 29, 2006                     $       463                    111         574
---------------------------------------------------------------------------------------------


As of October 29, 2006 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 second quarter of fiscal 2007, as a result of management's  continual
evaluation of the restructuring accrual, the reserve was decreased by $22,000 to
reflect current estimates of future health care claims. This $22,000 decrease in
the  reserve  was  recorded in  restructuring  expense in the 2007  Consolidated
Statement of Net Income.

During  the  first  six  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  in  restructuring  expense in the 2007
Consolidated Statement of Net Income.

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

                                      I-14



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



---------------------------------------------------------------------------------------------
                                                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                                   (24)                    -          (24)
---------------------------------------------------------------------------------------------
Balance, October 29, 2006                      $       10                     -           10
---------------------------------------------------------------------------------------------


As of October 29, 2006 and April 30, 2006,  there were no assets  classified  as
held for sale.

Fiscal 2003 Culp Decorative Fabrics Restructuring

During the second quarter of fiscal 2007, the company  recorded a  restructuring
related  charge of $4,000 for  operating  costs  associated  with a closed plant
facility. This $4,000 restructuring related charge was recorded in cost of sales
in the 2007 Consolidated Statement of Net Income. During the first six 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  in  restructuring  expense in the 2007
Consolidated  Statement  of Net Income.  Additionally,  the  company  recorded a
restructuring  related charge of $16,000 for operating  costs  associated with a
closed plant facility. This $16,000 restructuring related charge was recorded in
cost of sales in the 2007 Consolidated Statement of Net Income.

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                                   (22)                 (433)        (455)
---------------------------------------------------------------------------------------------
Balance, October 29, 2006                     $        66                 1,869        1,935
---------------------------------------------------------------------------------------------


As of October 29, 2006 and April 30, 2006,  there were no assets  classified  as
held for sale.

Fiscal 2001 Culp Decorative Fabrics Restructuring

During the first  quarter  and first six 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 in  restructuring
expense in the 2007  Consolidated  Statement  of Net Income.  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 Net Income.

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

                                      I-15



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



---------------------------------------------------------------------------------------------
                                                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, October 29, 2006                     $         -                     -            -
---------------------------------------------------------------------------------------------


As of October 29, 2006 and April 30, 2006,  there were no assets  classified  as
held for sale.

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

11.  Net Income (Loss) Per Share

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



---------------------------------------------------------------------------------------------
                                                                Three months ended
(amounts in thousands)                               October 29, 2006        October 30, 2005
---------------------------------------------------------------------------------------------
                                                                                
Weighted average common shares outstanding, basic              11,686                 11,559
Effect of dilutive stock options                                    3                      0
---------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted            11,689                 11,559
---------------------------------------------------------------------------------------------


Options to purchase 464,750 and 506,125 shares of common stock were not included
in the  computation  of diluted net income (loss) per share for the three months
ended October 29, 2006 and October 30, 2005, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

Options to  purchase  48,209  shares of common  stock were not  included  in the
computation of diluted net loss per share for the three months ended October 30,
2005, because the company incurred a net loss for the period.



---------------------------------------------------------------------------------------------
                                                                 Six months ended
(amounts in thousands)                                October 29, 2006       October 30, 2005
---------------------------------------------------------------------------------------------
                                                                                
Weighted average common shares outstanding, basic              11,679                 11,555
Effect of dilutive stock options                                    3                      0
---------------------------------------------------------------------------------------------
Weighted average common shares outstanding, diluted            11,682                 11,555
---------------------------------------------------------------------------------------------


Options to purchase 449,813 and 510,750 shares of common stock were not included
in the  computation  of diluted  net income  (loss) per share for the six months
ended October 29, 2006 and October 30, 2005, respectively,  because the exercise
price of the  options was greater  than the average  market  price of the common
shares.

                                       I-16



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

Options to  purchase  42,171  shares of common  stock were not  included  in the
computation  of diluted net loss per share for the six months ended  October 30,
2005, because the company incurred a net loss for the period.

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

12.  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.

Financial information for the company's operating segments follow:



---------------------------------------------------------------------------------------------
                                                                Three months ended
(dollars in thousands)                                October 29, 2006       October 30, 2005
---------------------------------------------------------------------------------------------
                                                                       
Net sales:
   Mattress Fabrics                                   $        23,494        $        23,990
   Upholstery Fabrics                                          35,546                 43,016
---------------------------------------------------------------------------------------------
                                                      $        59,040        $        67,006
---------------------------------------------------------------------------------------------
Gross profit:
   Mattress Fabrics                                   $         4,144        $         3,302
   Upholstery Fabrics                                           4,138                  4,000
---------------------------------------------------------------------------------------------
           Total segment gross profit                           8,282                  7,302
   Restructuring related charges                                 (291) (1)            (1,751) (3)
---------------------------------------------------------------------------------------------
                                                      $         7,991        $         5,551
---------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
   Mattress Fabrics                                   $         1,674        $         1,636
   Upholstery Fabrics                                           3,745                  4,069
---------------------------------------------------------------------------------------------
           Total segment selling, general, and
            administrative expenses                             5,419                  5,705
   Unallocated corporate expenses                                 824                    821
   Restructuring related charges                                   30 (1)                  -
---------------------------------------------------------------------------------------------
                                                      $         6,273        $         6,526
---------------------------------------------------------------------------------------------
Operating income (loss):
   Mattress Fabrics                                   $         2,470        $         1,666
   Upholstery Fabrics                                             393                    (69)
---------------------------------------------------------------------------------------------
           Total segment operating income                       2,863                  1,597
   Unallocated corporate expenses                                (824)                  (821)
   Restructuring credit (expense)                                 264 (2)             (4,412)(4)
   Restructuring related charges                                 (321)(1)             (1,751)(3)
---------------------------------------------------------------------------------------------
                                                      $         1,982        $        (5,387)
---------------------------------------------------------------------------------------------


(1)  The $291,000 and the $30,000  represent  restructuring  related charges for
     operating  costs  associated  with the closing of plant  facilities.  These
     charges relate to the Upholstery Fabrics segment.

                                      I-17



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

(2)  The $264,000  restructuring  credit represents  $354,000 for asset movement
     costs,  $333,000 for lease  termination  and other exit costs,  a credit of
     $53,000 for  write-downs of a building and equipment,  a credit of $437,000
     for sales  proceeds  received on equipment  with no carrying  value,  and a
     credit of $461,000  associated with employee  termination  benefits.  These
     charges relate to the Upholstery Fabrics segment.

(3)  The $1.8 million represents  restructuring  related charges of $1.4 million
     for accelerated depreciation, $331,000 for inventory markdowns, and $65,000
     for operating costs associated with the closing of plant facilities.  These
     charges relate to the Upholstery Fabrics segment.

(4)  The $4.4  million  represents  restructuring  charges of $2.1  million  for
     write-downs  of  buildings  and   equipment,   $1.6  million  for  employee
     termination  benefits,  $395,000 for asset movement costs, and $328,000 for
     lease  termination  costs.  These charges relate to the Upholstery  Fabrics
     segment.




-------------------------------------------------------------------------------------------------
                                                                   Six months ended
(dollars in thousands)                                   October 29, 2006       October 30, 2005
-------------------------------------------------------------------------------------------------
                                                                          
Net sales:
   Mattress Fabrics                                      $     45,339           $     46,905
   Upholstery Fabrics                                          76,286                 82,443
-------------------------------------------------------------------------------------------------
                                                         $    121,625           $    129,348
-------------------------------------------------------------------------------------------------

Gross profit:
   Mattress Fabrics                                      $      7,665           $      6,397
   Upholstery Fabrics                                           9,423                  7,957
-------------------------------------------------------------------------------------------------
         Total segment gross profit                            17,088                 14,354
   Restructuring related charges                               (1,037) (5)            (2,246) (7)
-------------------------------------------------------------------------------------------------
                                                         $     16,051           $     12,108
-------------------------------------------------------------------------------------------------
Selling, general, and administrative expenses:
   Mattress Fabrics                                      $      3,337           $      3,373
   Upholstery Fabrics                                           7,453                  8,405
-------------------------------------------------------------------------------------------------
         Total segment selling, general, and
          administrative expenses                              10,790                 11,778
   Unallocated corporate expenses                               2,026                  1,582
   Restructuring related charges                                   30  (5)             3,022  (8)
-------------------------------------------------------------------------------------------------
                                                         $     12,846           $     16,382
-------------------------------------------------------------------------------------------------
Operating income (loss):
   Mattress Fabrics                                      $      4,328           $      3,024
   Upholstery Fabrics                                           1,970                   (448)
-------------------------------------------------------------------------------------------------
          Total segment operating income                        6,298                  2,576
   Unallocated corporate expenses                              (2,026)                (1,582)
   Restructuring expense                                         (466) (6)            (6,238) (9)
   Restructuring related charges                               (1,067) (5)            (5,268)(10)
-------------------------------------------------------------------------------------------------
                                                         $      2,302           $    (10,512)
-------------------------------------------------------------------------------------------------


                                      I-18



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

(5)  The $1.1 million represents  restructuring  related charges of $798,000 for
     operating  costs  associated  with  the  closing  of plant  facilities  and
     $239,000 for  inventory  markdowns.  The $30,000  represents  restructuring
     related  charges for operating  costs  associated with the closing of plant
     facilities. These charges relate to the Upholstery Fabrics segment.

(6)  The  $466,000  represents  restructuring  charges  of  $740,000  for  asset
     movement  costs,  $327,000  for lease  termination  and other  exit  costs,
     $62,000  for net  write-downs  of  buildings  and  equipment,  a credit  of
     $226,000 for employee  termination  benefits,  and a credit of $437,000 for
     sales proceeds received on equipment with no carrying value associated with
     the closing of plant  facilities.  These charges  relate to the  Upholstery
     Fabrics segment.

(7)  The $2.3 million represents  restructuring  related charges of $1.9 million
     for accelerated depreciation, $331,000 for inventory markdowns, and $65,000
     for 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 $6.2  million  represents  restructuring  charges of $2.9  million  for
     write-downs  of buildings and  equipment,  $1.6 million for asset  movement
     costs,  $1.4 million for employee  termination  benefits,  and $378,000 for
     lease termination  costs.  These charges primarily relate to the Upholstery
     Fabrics segment.

(10) The $5.3 million represents  restructuring  related charges of $4.9 million
     for accelerated deprecation,  $331,000 for inventory markdowns, and $65,000
     for other operating costs associated with the closing of plant  facilities.
     These charges primarily relate to the Upholstery Fabrics segment.

                                      I-19



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

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



---------------------------------------------------------------------------------------------
(dollars in thousands)                                October 29, 2006        April 30, 2006
---------------------------------------------------------------------------------------------
                                                                       
Segment assets:
   Mattress Fabrics
      Current assets (13)                             $        22,660        $        21,179
      Property, plant and equipment (11)                       23,441                 25,357
---------------------------------------------------------------------------------------------
              Total mattress fabrics assets                    46,101                 46,536
---------------------------------------------------------------------------------------------
   Upholstery Fabrics
      Current assets (13)                                      45,056                 44,563
      Assets held for sale                                      1,571                  3,111
      Property, plant and equipment (12)                       19,000                 19,229
---------------------------------------------------------------------------------------------
              Total upholstery fabrics assets                  65,627                 66,903
---------------------------------------------------------------------------------------------
              Total segment assets                            111,728                113,439
Non-segment assets:
   Cash and cash equivalents                                    9,706                  9,714
      Deferred income taxes                                    29,143                 27,296
      Other current assets                                      1,506                  1,287
      Property, plant & equipment                                  46                     53
      Goodwill                                                  4,114                  4,114
      Other assets                                              1,354                  1,564
---------------------------------------------------------------------------------------------
              Total assets                            $       157,597        $       157,467
---------------------------------------------------------------------------------------------

---------------------------------------------------------------------------------------------
                                                                Three months ended
(dollars in thousands)                                October 29, 2006       October 30, 2005
---------------------------------------------------------------------------------------------
Capital expenditures:
   Mattress Fabrics                                   $            28        $           546
   Upholstery Fabrics                                           1,337                    833
---------------------------------------------------------------------------------------------
                                                      $         1,365        $         1,379
---------------------------------------------------------------------------------------------
Depreciation expense:
   Mattress Fabrics                                   $           918        $           893
   Upholstery Fabrics                                             744                  1,417
---------------------------------------------------------------------------------------------
        Total segment depreciation expense                      1,662                  2,310
   Accelerated depreciation                                         -                  1,355
---------------------------------------------------------------------------------------------
                                                      $         1,662        $         3,665
---------------------------------------------------------------------------------------------


---------------------------------------------------------------------------------------------
                                                                 Six months ended
(dollars in thousands)                                October 29, 2006       October 30, 2005
---------------------------------------------------------------------------------------------
Capital expenditures:
   Mattress Fabrics                                   $            54        $         3,416
   Upholstery Fabrics                                           1,991                  2,007
---------------------------------------------------------------------------------------------
                                                      $         2,045        $         5,423
---------------------------------------------------------------------------------------------
Depreciation expense:
   Mattress Fabrics                                   $         1,860        $         1,749
   Upholstery Fabrics                                           1,504                  3,216
---------------------------------------------------------------------------------------------
        Total segment depreciation expense                      3,364                  4,965
   Accelerated depreciation                                         -                  4,871
---------------------------------------------------------------------------------------------
                                                      $         3,364        $         9,836
---------------------------------------------------------------------------------------------


                                      I-20



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

(11) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $12.3 million and $12.9 million at October 29, 2006 and April 30,
     2006, respectively.

(12) Included in property,  plant,  and equipment are assets located in the U.S.
     totaling  $11.8 million and $13.8 million at October 29, 2006 and April 30,
     2006,  respectively.  Included in this U.S. property,  plant, and equipment
     are various  other  corporate  allocations  totaling  $4.0 million and $4.1
     million at October 29, 2006 and April 30, 2006, respectively.

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

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

13.  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.

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-21



           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.  Finally,  unanticipated delays or
costs in executing  restructuring  actions could cause the cumulative  effect of
restructuring  actions to fail to meet the  objectives  set forth by management.
Further  information  about these  factors,  as well as other factors that could
affect the  company's  future  operations  or financial  results and the matters
discussed in  forward-looking  statements are included in Item 1A "Risk Factors"
section  in the  company's  Form 10-K  filed with the  Securities  and  Exchange
Commission on July 26, 2006 for the fiscal year ended April 30, 2006.

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

Results of Operations

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

Overview

The 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

                                      I-22



"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 three largest marketers of upholstery
fabrics for furniture in North America, again measured by total sales.

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 six months ended October 29, 2006, and October 30, 2005,  represent 26
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 six months ended October 29, 2006 and October 30, 2005.

                                      I-23





                                                        CULP, INC.
                                SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
                             FOR THE THREE MONTHS ENDED OCTOBER 29, 2006 AND OCTOBER 30, 2005

                                                  (Amounts in thousands)

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

                                                                  Amounts                          Percent of Total Sales
                                                         --------------------------               -------------------------
                                                         October 29,    October 30,     % Over    October 29,   October 30,
Net Sales by Segment                                        2006           2005         (Under)      2006          2005
-------------------------------------------------------- -----------    -----------    ---------  ------------  -----------
                                                                                                 

Mattress Fabrics                                        $    23,494         23,990        (2.1)%        39.8 %       35.8 %
Upholstery Fabrics                                           35,546         43,016       (17.4)%        60.2 %       64.2 %
                                                         -----------    -----------    ---------  ------------  -----------

     Net Sales                                          $    59,040         67,006       (11.9)%       100.0 %      100.0 %
                                                         ===========    ===========    =========  ============  ===========


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

Mattress Fabrics                                        $     4,144          3,302        25.5 %        17.6 %       13.8 %
Upholstery Fabrics                                            4,138          4,000         3.5 %        11.6 %        9.3 %
                                                         -----------    -----------    ---------  ------------  -----------
     Subtotal                                                 8,282          7,302        13.4 %        14.0 %       10.9 %

Restructuring related charges                                  (291)(1)     (1,751)(3)   (83.4)%        (0.5)%       (2.6)%
                                                         -----------    -----------    ---------  ------------  -----------

     Gross Profit                                       $     7,991          5,551        44.0 %        13.5 %        8.3 %
                                                         ===========    ===========    =========  ============  ===========


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

Mattress Fabrics                                        $     1,674          1,636         2.3 %         7.1 %        6.8 %
Upholstery Fabrics                                            3,745          4,069        (8.0)%        10.5 %        9.5 %
Unallocated Corporate expenses                                  824            821         0.4 %         1.4 %        1.2 %
                                                         -----------    -----------    ---------  ------------  -----------
                                                              6,243          6,526        (4.3)%        10.6 %        9.7 %

Restructuring related charges                                    30 (1)          -       100.0 %         0.1 %        0.0 %
                                                         -----------    -----------    ---------  ------------  -----------

    Selling, General and Administrative expenses        $     6,273          6,526        (3.9)%        10.6 %        9.7 %
                                                         ===========    ===========    =========  ============  ===========


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

Mattress Fabrics                                        $     2,470          1,666        48.3 %        10.5 %        6.9 %
Upholstery Fabrics                                              393            (69)      669.6 %         1.1 %       (0.2)%
Unallocated corporate expenses                                 (824)          (821)        0.4 %        (1.4)%       (1.2)%
                                                         -----------    -----------    ---------  ------------  -----------
        Subtotal                                              2,039            776       162.8 %         3.5 %        1.2 %

Restructuring credit (expense)                                  264 (2)     (4,412)(4)  (106.0)%         0.4 %       (6.6)%
Restructuring related charges                                  (321)(1)     (1,751)(3)   (81.7)%        (0.5)%       (2.6)%
                                                         -----------    -----------    ---------  ------------  -----------

     Operating income (loss)                            $     1,982         (5,387)      136.8 %         3.4 %       (8.0)%
                                                         ===========    ===========    =========  ============  ===========


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

Mattress Fabrics                                        $       918            893         2.8 %
Upholstery Fabrics                                              744          1,417       (47.5)%
                                                         -----------    -----------    ---------
        Subtotal                                              1,662          2,310       (28.1)%
Accelerated Depreciation                                          -          1,355      (100.0)%
                                                         -----------    -----------    ---------
Total Depreciation                                      $     1,662          3,665       (54.7)%
                                                         ===========    ===========    =========


Notes:
(1) The $291,000 and $30,000 represents restructuring related charges for other operating costs associated with the closing
    of plant facilities.
(2) The $264,000 restructuring credit represents $354,000 for asset movement costs, $333,000 for lease termination and other
    exit costs, a credit of $53,000 for write-downs of a building and equipment, a credit of $437,000 for sales proceeds
    received on equipment with no carrying value associated with the closing of plant facilities, and a credit of $461,000
    associated with employee termination benefits.
(3) The $1.8 million represents restructuring related charges of $1.4 million for accelerated depreciation, $331,000 for
    inventory markdowns, and $65,000 for other operating costs associated with the closing of plant facilities.
(4) The $4.4 million represents restructuring charges of $2.1 million for write-downs of buildings and equipment, $1.6
    million for employee termination benefits, $395,000 for asset movement costs and $328,000 for lease termination costs.


                                      I-24




                                                       CULP, INC.
                               SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT
                             FOR THE SIX MONTHS ENDED OCTOBER 29, 2006 AND OCTOBER 30, 2005

                                                  (Amounts in thousands)

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

                                                                  Amounts                        Percent of Total Sales
                                                         --------------------------             ------------------------
                                                         October 29,    October 30,     % Over  October 29,  October 30,
Net Sales by Segment                                        2006           2005        (Under)     2006         2005
-------------------------------------------------------- -----------    -----------    -------- ------------ -----------
                                                                                              

Mattress Fabrics                                        $    45,339         46,905       (3.3)%       37.3 %      36.3 %
Upholstery Fabrics                                           76,286         82,443       (7.5)%       62.7 %      63.7 %
                                                         -----------    -----------    -------- ------------ -----------

     Net Sales                                          $   121,625        129,348       (6.0)%      100.0 %     100.0 %
                                                         ===========    ===========    ======== ============ ===========


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

Mattress Fabrics                                        $     7,665          6,397       19.8 %       16.9 %      13.6 %
Upholstery Fabrics                                            9,423          7,957       18.4 %       12.4 %       9.7 %
                                                         -----------    -----------    -------- ------------ -----------
     Subtotal                                                17,088         14,354       19.0 %       14.0 %      11.1 %

Restructuring related charges                                (1,037)(1)     (2,246)(3)  (53.8)%       (0.9)%      (1.7)%
                                                         -----------    -----------    -------- ------------ -----------

     Gross Profit                                       $    16,051         12,108       32.6 %       13.2 %       9.4 %
                                                         ===========    ===========    ======== ============ ===========


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

Mattress Fabrics                                        $     3,337          3,373       (1.1)%        7.4 %       7.2 %
Upholstery Fabrics                                            7,453          8,405      (11.3)%        9.8 %      10.2 %
Unallocated Corporate expenses                                2,026          1,582       28.1 %        1.7 %       1.2 %
                                                         -----------    -----------    -------- ------------ -----------
     Subtotal                                                12,816         13,360       (4.1)%       10.5 %      10.3 %

Restructuring related charges                                    30 (1)      3,022 (4)  (99.0)%        0.0 %       2.3 %
                                                         -----------    -----------    -------- ------------ -----------

    Selling, General and Administrative expenses        $    12,846         16,382      (21.6)%       10.6 %      12.7 %
                                                         ===========    ===========    ======== ============ ===========


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

Mattress Fabrics                                        $     4,328          3,024       43.1 %        9.5 %       6.4 %
Upholstery Fabrics                                            1,970           (448)     539.7 %        2.6 %      (0.5)%
Unallocated corporate expenses                               (2,026)        (1,582)      28.1 %       (1.7)%      (1.2)%
                                                         -----------    -----------    -------- ------------ -----------
        Subtotal                                              4,272            994      329.8 %        3.5 %       0.8 %

Restructuring expense                                          (466)(2)     (6,238)(5)  (92.5)%       (0.4)%      (4.8)%
Restructuring related charges                                (1,067)(1)     (5,268)(6)  (79.7)%       (0.9)%      (4.1)%
                                                         -----------    -----------    -------- ------------ -----------

     Operating income (loss)                            $     2,739        (10,512)     126.1 %        2.3 %      (8.1)%
                                                         ===========    ===========    ======== ============ ===========


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

Mattress Fabrics                                        $     1,860          1,749        6.3 %
Upholstery Fabrics                                            1,504          3,216      (53.2)%
                                                         -----------    -----------    --------
     Subtotal                                                 3,364          4,965      (32.2)%
Accelerated Depreciation                                          -          4,871     (100.0)%
                                                         -----------    -----------    --------
Total Depreciation                                      $     3,364          9,836      (65.8)%
                                                         ===========    ===========    ========

Notes:
(1) The $1.1 million represents restructuring related charges of $798,000 for other operating costs associated with the
    closing of plant facilities and $239,000 for inventory markdowns. The $30,000 represents restructuring related charges
    for other operating costs associated with the closing of plant facilities.
(2) The $466,000 represents restructuring charges of $740,000 for asset movement costs, $327,000 for lease termination
    and other exit costs, $62,000 for net write-downs of buildings and equipment, a credit of $226,000 for employee
    termination benefits, and a credit of $437,000 for sales proceeds received on equipment with no carrying value
    associated with the closing of plant facilities.
(3) The $2.3 million represents restructuring related charges of $1.9 million of accelerated depreciation, $331,000 for
    inventory markdowns, and $65,000 for other operating costs associated with the closing of plant facilities.
(4) The $3.0 million represents accelerated depreciation.
(5) The $6.2 million represents restructuring charges of $2.9 million for write-downs of buildings and equipment, $1.6
    million for asset movement costs, $1.4 million for employee termination benefits, and $378,000 for lease termination
    costs.
(6) The $5.3 million represents restructuring related charges of $4.9 million for accelerated depreciation, $331,000 for
    inventory markdowns, and $65,000 for other operating costs associated with the closing of plant facilities.


                                       I-25



Three and Six Months ended  October 29, 2006  compared with Three and Six Months
ended October 30, 2005

For the second quarter of fiscal 2007, net sales were $59.0 million  compared to
$67.0 million for the second quarter of fiscal 2006. The company  reported a net
income of $812,000,  or $0.07 per share diluted, in the second quarter of fiscal
2007, which included  restructuring and related pre-tax charges of $365,000. The
company reported a net loss of $4.2 million,  or $0.36 per share diluted, in the
second quarter of fiscal 2006, which included  restructuring and related pre-tax
charges of $6.2 million.

For the first six months of fiscal 2007, net sales were $121.6 million  compared
to $129.3 million for the first six months of fiscal 2006. The company  reported
a net income of $946,000 or $0.08 per share diluted, for the first six months of
fiscal 2007,  which included  restructuring  and related pre-tax charges of $1.5
million.  The company  reported a net loss of $8.1  million,  or $0.70 per share
diluted,  for the first six months of fiscal 2006, which included  restructuring
and related pre-tax charges of $11.5 million.

Restructuring and Related Charges

During the second  quarter  of fiscal  2007,  total  restructuring  and  related
charges  incurred were  $365,000,  of which  $354,000  related to asset movement
costs,  $333,000  for lease  termination  and other  exit  costs,  $321,000  for
operating  costs  associated with the closing of plant  facilities,  a credit of
$53,000 for  write-downs of a building and  equipment,  a credit of $129,000 for
sales  proceeds  received on equipment with no carrying  value  associated  with
closed  plant  facilities,  and a credit of $461,000  associated  with  employee
termination  benefits.  Of the total  charge,  $291,000  was recorded in cost of
sales, $30,000 was recorded in selling,  general, and administrative expenses, a
credit of  $264,000  was  recorded  in  restructuring  expense,  and a charge of
$308,000 was recorded in other expense in the 2007 Consolidated Statement of Net
Income. These charges relate to the Upholstery Fabrics segment.

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

Mattress Fabrics Segment

Net Sales -- Mattress  fabric (known as mattress  ticking)  sales for the second
quarter of fiscal 2007 decreased 2.1% to $23.5 million compared to $24.0 million
for the second  quarter of fiscal 2006.  Mattress  ticking yards sold during the
second  quarter of fiscal 2007 were 10.2 million  compared to 11.1 million yards
in the second  quarter of fiscal 2006, a decline of 7.9%.  This trend reflects a
decline in demand for printed ticking, a less popular category.  However,  sales
of  knitted  ticking  continued  to  increase,   reflecting   changing  customer
preferences. The average selling price was $2.28 per yard for the second quarter
of fiscal 2007, compared to $2.16 per yard in the second quarter of fiscal 2006,
an  increase  of 5.5%.  This  increase  is due to the  shift in  product  mix to
increased sales of substantially  higher priced knitted  ticking.  For the first
six months of fiscal 2007, net sales decreased 3.3% to $45.3 million compared to
$46.9  million for the first six months of fiscal 2006.  Mattress  ticking yards
sold  during the first six months of fiscal 2007 were 19.7  million  compared to
21.2 million for the first six months of fiscal  2006.  For the first six months

                                      I-26


of fiscal 2007,  the average  selling  price for mattress  fabrics was $2.29 per
yard  compared  to $2.22 per yard for the first six  months of fiscal  2006,  an
increase  of 3.3%.  The trends (and the factors  causing  those  trends) for the
first six  months of fiscal  2007  compared  with the first six months of fiscal
2006  parallel  those for the second  quarter of fiscal 2007  compared  with the
second quarter of fiscal 2006.

Operating  Income -- For the second quarter of fiscal 2007, the mattress fabrics
segment  reported  operating  income  of $2.5  million,  or 10.5% of net  sales,
compared to $1.7 million, or 6.9% of net sales, for the second quarter of fiscal
2006.  Operating margins improved for the second quarter of fiscal 2007 compared
to the second  quarter of fiscal 2006 due to  productivity  gains from the $10.0
million capital project  implemented  over the past 2 years. We also continue to
see higher sales and gross margins compared to prior periods in knitted ticking,
and we expect this product line to represent a higher percentage of our mattress
ticking  business in fiscal 2007. We are  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 six months of fiscal 2007,  operating  income was $4.3
million,  or 9.5% of net sales,  compared to $3.0 million, or 6.4% of net sales,
for the first six months of fiscal  2006.  The trends (and the  factors  causing
those  trends) for the first six months of fiscal 2007  compared  with the first
six months of fiscal 2006 parallel  those for the second  quarter of fiscal 2007
compared with the second quarter of fiscal 2006.

Segment Assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of October 29, 2006, accounts receivable and
inventory  totaled  $22.7  million  compared to $21.2 million at April 30, 2006.
Also as of October 29, 2006, property, plant and equipment totaled $23.4 million
compared to $25.4 million at April 30, 2006.  Included in property,  plant,  and
equipment  are  assets  located in the U.S.  totaling  $12.3  million  and $12.9
million at October 29, 2006, and April 30, 2006, respectively.

Upholstery Fabrics Segment

Net Sales --  Upholstery  fabric  sales for the second  quarter  of fiscal  2007
decreased  17.4% to $35.5  million  compared  with  $43.0  million in the second
quarter of fiscal 2006.  Upholstery  fabric yards sold during the second quarter
of fiscal 2007 were 8.4 million  compared to 10.3 million in the second  quarter
of fiscal 2006, a decline of 18.1%. The average selling price was $4.16 per yard
for the second quarter of fiscal 2007,  compared to $4.19 per yard in the second
quarter of fiscal 2006, a decrease of less than 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. Sales of non-U.S.  produced fabrics were
$20.6  million in the second  quarter of fiscal 2007 compared with $12.5 million
in the second  quarter of fiscal 2006,  an increase of 65%. The company  expects
continued growth in the sales of fabrics produced outside the U.S., however, the
year-over-year  growth  rate is  expected  to  decline.  Sales of U.S.  produced
fabrics  decreased  51% to $14.9  million in the second  quarter of fiscal  2007
compared to $30.5 million in the second quarter of fiscal 2006.

For the first  six  months of fiscal  2007,  net sales  decreased  7.5% to $76.3
million  compared  to $82.4  million  for the first six  months of fiscal  2006.
Upholstery  fabric  yards sold  during the first six months of fiscal  2007 were
18.0 million compared to 19.3 million for the first six months of fiscal 2006, a
decline of  6.7%.The  average  selling  price for the first six months of fiscal
2007 was $4.19  compared  to $4.28 for the first six  months of fiscal  2006,  a
decrease of 2.2%. Sales of non-U.S.  produced fabrics were $44.1 million for the
first six months of fiscal 2007  compared  with $24.1  million for the first six
months of fiscal 2006, and increase of 83% over the same period last year. Sales
of U.S. produced fabrics decreased 45% to $32.1 million for the first six months
of fiscal 2007  compared  with $58.3  million for the first six months of fiscal

                                      I-27



2006. The trends (and the factors causing those trends) for the first six months
of fiscal 2007 compared with the first six months of fiscal 2006 parallel  those
for the second quarter of fiscal 2007 compared with the second quarter of fiscal
2006.

Operating Income (Loss) - Operating income for the second quarter of fiscal 2007
was $393,000  compared with an operating  loss of $69,000 for the second quarter
of fiscal  2006.  These  results  reflect  significantly  higher gross profit on
non-U.S.  produced fabrics and substantially  lower gross profit related to U.S.
produced  fabrics.  Operating income for the first six months of fiscal 2007 was
$2.0  million  compared  with an  operating  loss of $448,000  for the first six
months of fiscal 2006. The trends (and the factors causing those trends) for the
first six  months of fiscal  2007  compared  with the first six months of fiscal
2006  parallel  those for the second  quarter of fiscal 2007  compared  with the
second 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 58% of total
upholstery  fabric sales in the second quarter of 2007,  compared to 29% for the
second quarter of fiscal 2006. Net sales of upholstery  fabrics produced outside
the company's U.S.  manufacturing  operations accounted for approximately 58% of
total upholstery fabric sales for the first six months of fiscal 2007,  compared
to 29% for the first six months of fiscal 2006.  The company has  established an
industry-leading  operation near Shanghai,  China,  designed to accommodate  the
growing customer demand for products sourced outside the U.S. This  wholly-owned
platform is the key driver of the company's future growth in upholstery fabrics.
The company is  aggressively  expanding its  capabilities in China with a strong
focus on product  innovation,  quality,  and global  logistics.  The company now
employs  450  people in China and has five  buildings  approximating  a total of
300,000 square feet.

U.S.  Produced Sales - Management has continued to take aggressive  actions over
the  past  year to  reduce  manufacturing  complexities  and  improve  the  cost
structure of its U.S.  upholstery fabric operations.  The lower sales volume for
the  first  six  months  of  fiscal  2007 has had a  significant  impact  on the
company's operating results, and employment levels were reduced during the first
six  months of  fiscal  2007  across  the  remaining  three  U.S.  manufacturing
facilities to more appropriately support current demand.

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.

Segment Assets -- Segment assets consist of accounts receivable,  inventory, and
property,  plant, and equipment. As of October 29, 2006, accounts receivable and
inventory  totaled $45.1 million compared to $44.6 million at April 30, 2006. As
of October 29, 2006,  assets held for sale totaled $1.6 million compared to $3.1
million at April 30, 2006.  The company  received sales proceeds of $2.3 million
on assets held for sale during the six month period ended October 29, 2006.  The
company  expects the majority of assets held for sale as of October 29, 2006, to
be sold over the next twelve months.  As of October 29, 2006,  property,  plant,
and equipment totaled $19.0 million compared to $19.2 million at April 30, 2006.
Included  in  property,  plant,  and  equipment  are assets  located in the U.S.
totaling  $11.8  million and $13.8  million at October 29,  2006,  and April 30,
2006,  respectively.  Included in this U.S.  property,  plant, and equipment are
corporate  allocations  totaling  $4.0  million and $4.1  million at October 29,
2006, and April 30, 2006, respectively.

                                      I-28



Other (Income) Expense Categories

Selling,   General  and  Administrative   Expenses  -  Selling,   general,   and
administrative  expenses were $6.3 million for the second quarter of fiscal 2007
compared  with $6.5  million  for the second  quarter of fiscal  2006.  Selling,
general, and administrative expenses were $12.8 million for the first six months
of fiscal 2007  compared  with $16.4  million for the first six months of fiscal
2006.  Included in the $16.4 million for the first six 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 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 $287,000 and $155,000 for the six-month and three-month
periods ended  October 29, 2006.  The company  recorded  $104,000 and $51,000 of
stock-based  compensation  expense  for stock  options  accounted  for under the
provisions of APB Opinion No.25 for the six-month and three-month  periods ended
October 30, 2005.

Interest  Expense  (Income) -- Interest expense for the second quarter of fiscal
2007 was $938,000  compared to $942,000  for the second  quarter of fiscal 2006.
Interest  expense  for the  first six  months  of fiscal  2007 and 2006 was $1.9
million.  Interest  income for the second  quarter  of fiscal  2007 was  $51,000
compared with $19,000 for the second quarter of fiscal 2006. Interest income for
the first six months of fiscal 2007 was $97,000  compared  with  $35,000 for the
first six months of fiscal 2006. The increase in interest income for fiscal 2007
reflects higher balances invested in money market funds.

Other Expense - Other expense for the second quarter of fiscal 2007 was $338,000
compared to $214,000 for the second  quarter of fiscal 2006.  Other  expense for
the first six months of fiscal  2007 was $60,000  compared  to $347,000  for the
first six 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 second  quarter of fiscal  2007 was an income tax
benefit of 7.3% compared with 36.4% for the second  quarter of fiscal 2006.  The
effective  tax rate for the first six  months of fiscal  2007 was an income  tax
benefit of 6.5% compared with 36.4% for the first six month of fiscal 2006.  The
change in the effective  income tax rate reflects losses from the company's U.S.
operations combined with lower income tax rates on income from foreign sources.

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 $9.7 million
at  October  29,  2006 and  April  30,  2006,  respectively.  Cash  flow used in
operations  for the  first  six  months  of  fiscal  2007 was  $72,000.  Capital
expenditures  were $1.7 million and  primarily  related to the  company's  China
operations.  Payments on vendor-financed capital expenditures were $670,000, and
payments on long-term  debt were  $426,000.  Proceeds from the sale of buildings
and  equipment  as part  of the  company's  restructuring  activities  was  $2.7
million,  and  proceeds  from  common  stock in  connection  with  stock  option
exercises were $127,000.

Working Capital -- Accounts  receivable as of October 29, 2006,  decreased 13.5%
in comparison  to October 30, 2005.  Days sales  outstanding  totaled 36 days at
October 29,  2006,  compared  with 37 days at October 30, 2005.  Inventories  at
October 29, 2006,  increased 2.3% from October 30, 2005. Inventory turns for the

                                      I-29


second  quarter of fiscal  2007 were 5.2  versus  5.0 for the second  quarter of
fiscal 2006.  Operating  working capital  (comprised of accounts  receivable and
inventories, less trade accounts payable) was $49.2 million at October 29, 2006,
down from $53.8 million at October 30, 2005.

Financing Arrangements

Unsecured Term Notes

The  company's unsecured  term  notes  (the "Notes") are payable over an average
remaining  term  of  three  years  beginning  March  2007  through  March  2010.
The principal payments are required to be paid in periodic installments over the
next four years as follows:  Year 1 - $7.5 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").  The  Amendment  changes the financial
covenants applicable to the company to provide additional flexibility to account
for recent changes and potential additional changes that the company has made or
could make to its business and the  accounting  consequences  of those  changes,
including markdowns of its inventory and write-downs of its property, plant, and
equipment for closed facilities and a valuation  allowance against the Company's
net deferred tax assets from U.S. operations.  The Amendment also allows for the
reduction of the company's outstanding debt, without the payment of a prepayment
penalty,  and raises the  interest  rate  payable on the  remaining  outstanding
Notes. A summary of the terms of the Amendment is as follows:

     --   Upon execution of this amendment, the Company will prepay $3.0 million
          in  principal  amount and  interest on the Notes,  without  prepayment
          penalty or "make whole"  premium.  Another  principal  payment of $4.5
          million will be due in March of 2007.

     --   An  increase  in the  interest  rate on the Notes from 7.76% to 8.80%,
          effective December 1, 2006.

     --   A change in the calculation of consolidated net worth and tangible net
          worth  for  purposes  of  financial  covenant  compliance,  such  that
          restructuring  expenses and related costs  associated  with previously
          announced  restructuring  initiatives  and  any  future  restructuring
          initiatives  involving the remaining U.S.  upholstery  facilities will
          not be counted against the Company's net worth.

     --   A similar change in the calculation of net worth such that a valuation
          allowance under U.S. generally accepted accounting  principles against
          the Company's net deferred tax assets from U.S.  operations  would not
          be counted as a reduction of the  Company's  net worth for purposes of
          financial covenant compliance.

     --   A provision  providing 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 $8.0 million at the end of each fiscal
          quarter.

     --   Covenants regarding the use of net proceeds from sales of assets.

     --   An increase in the amount of other debt  allowed to be incurred by the
          Company, including a provision that would allow for debt of up to $5.0
          million in the Company's China subsidiary.

                                      I-30


     --   Other  changes to  financial  covenants,  including  limits on capital
          expenditures  and  restrictions  on the payment of  dividends or stock
          repurchases.

     --   Additional  negative  covenants  to  restrict  certain  changes in the
          Company's  business  or  methods of  operation  and  certain  business
          transactions.

     --   A  decrease  in the  cross-default  provision  to cover any debt in an
          amount of $1.0 million or more.

Real Estate Loan

The company's  real estate loan 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.

Revolving Credit Agreement

On July 20,  2006,  the company  entered  into a Ninth  Amendment to this credit
agreement.  This credit  agreement  provides for a revolving loan  commitment of
$8.0 million,  including letters of credit up to $5.5 million.  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.  This agreement  limits annual  capital  expenditures  to $2.5
million for fiscal  2007,  requires  the company to maintain  collected  deposit
balances  of at  least  $2.0  million,  and  maintain  certain  other  financial
covenants as defined in the agreement.  As of October 29, 2006,  there were $2.9
million in outstanding letters of credit and no borrowings outstanding under the
agreement. This agreement expires on August 31, 2007.

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 Rayonese 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.

Overall

The company's loan agreements require that the company maintain  compliance with
certain  financial  ratios.  At October 29, 2006,  the company was in compliance
with these financial covenants.

The principal payment  requirements of long-term debt during the next five years
are: Year 1 - $7.7 million;  Year 2 - $20.1 million; Year 3 - $7.8 million; Year
4 - $11.1 million; Year 5 - $178,000; and thereafter - $373,000.

Capital Expenditures -- Capital spending for the first six months of fiscal 2007
was $1.7 million,  primarily for the company's China  operations.  The company's
revised  capital  budget for fiscal 2007 is $2.5 million.  Depreciation  for the
first six months of fiscal  2007 was $3.4  million and is  estimated  to be $7.0

                                       I-31



million for all of fiscal 2007.  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.

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 October 29, 2006, accounts receivable from furniture manufacturers totaled
approximately $14.8 million, and from bedding  manufacturers  approximately $8.5
million. Additionally, as of October 29, 2006, the aggregate accounts receivable
balance of the company's ten largest customers was $9.9 million, or 43% 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

                                       I-32



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 six
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.

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 October 29,  2006,  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
six 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.

                                      I-33



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
10 to the consolidated financial statements.

Income  Taxes.  The  company is  required  to  estimate  its actual  current 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 October 29,
2006, the company's net deferred tax assets total $29.1 million,  an increase of
$1.8 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
six 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;  and  development  of
offshore  manufacturing  and  sourcing  programs  to meet  changing  demands  of
upholstery fabric customers in the U.S.  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

                                      I-34



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.

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 six 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 loan.  As of October 29,  2006,  there were $4.1 million in
borrowings  outstanding  under the real estate term loan and no borrowings under
the company's  revolving  credit  agreement.  In connection with the real estate
term loan, the company  entered into a $2,170,000  notional  principal  interest
rate swap agreement,  which  represents 50% of the principal  amount on the real
estate loan, and effectively  converts the floating rate LIBOR based payments to
fixed  payments at 4.99% plus the spread  calculated  under the real estate term
loan agreement. The company's unsecured term notes have a fixed interest rate of
7.76% and the Canadian  government loan is non-interest  bearing.  Additionally,
approximately  96% of the  company's  long-term  debt is at a  fixed  rate or is

                                      I-35



non-interest bearing.  Thus, any foreseeable change in interest rates would have
a minimal material effect on the company's interest expense.

The company's  exposure to fluctuations in foreign  currency  exchange rates are
due to foreign  subsidiaries  domiciled in China and Canada.  These subsidiaries
use the United States dollar as their functional currency. The company generally
does not use financial derivative instruments to hedge foreign currency exchange
rate risks  associated  with its  foreign  subsidiaries.  A 10% change in either
exchange  rate at October  29, 2006 would not have a  significant  impact on the
company's results of operations or financial position.

Item 4. Controls and Procedures

The company  conducted a review and  evaluation of its  disclosure  controls and
procedures,  under the supervision and with the  participation  of the company's
principal  executive  officer and principal  financial officer as of October 29,
2006, 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-36



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

Item 1A.  Risk Factors

There have been no  material  changes to our risk  factors  during the first six
months of fiscal 2007.  Our risk factors are  disclosed in our Form 10-K for the
year ended April 30, 2006.

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

The Annual Meeting of Shareholders of the company was held in High Point,  North
Carolina on September 26, 2006. Of the 11,684,959 of common stock outstanding on
the record date of July 27, 2006, 11,092,780 shares of common stock were present
in person or by proxy.

At the Annual Meeting, shareholders voted on:

     --   The  election  of two  directors:  Robert G. Culp,  III and Patrick B.
          Flavin,

     --   Ratification  of the  appointment  of  KPMG  LLP  as  the  independent
          registered  public  accounting firm of the company for the fiscal year
          2007.

    A.    Proposal For Election Of Directors

          Robert G. Culp, III                   Patrick B. Flavin
          -------------------                   -----------------

          For        10,942,148                 For        10,824,853
          Withheld      150,632                 Withheld      267,927

    B.    Proposal  To  Ratify  The  Election  Of  KPMG  LLP As The  Independent
          Registered Public Accounting Firm Of The Company For Fiscal Year 2007.

          For        10,904,795
          Against       187,102
          Abstain           883

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 October 29,
2006,  the end of the  company's  most  recent  fiscal  quarter,  the  company's
shareholders' equity was $75,863 and its average total market capitalization was
well below $75 million over the consecutive 30 trading-day period.

                                      II-1


Item 6. Exhibits

      The following exhibits are filed as part of this report.

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

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

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

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

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

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

                                      II-2



                                   SIGNATURES

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


                                   CULP, INC.
                                  (Registrant)


Date:  December 8, 2006    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-3