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

                                UNITED STATES

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D. C. 20549

                                   FORM 10-Q

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

                 For the quarterly period ended August 1, 2004

                          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)


 101 S. Main St., High Point, North Carolina              27261-2686
  (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.

                                YES X    NO

Indicate by check mark  whether the  registrant  is an  accelerated  filer (as
defined in 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 August 1, 2004:  11,547,759
                                Par Value: $.05


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

INDEX TO FORM 10-Q For the period ended August 1, 2004 Part I - Financial Statements. Page - ------------------------------------------ ------- Item 1. Unaudited Interim Consolidated Financial Statements: Consolidated Statements of Income--Three Months Ended August 1, 2004 and August 3, 2003 I-1 Consolidated Balance Sheets--August 1, 2004, August 3, 2003 and May 2, 2004 I-2 Consolidated Statements of Cash Flows--Three Months Ended August 1, 2004 and August 3, 2003 I-3 Consolidated Statements of Shareholders' Equity I-4 Notes to Consolidated Financial Statements I-5 Item 2. Management's Discussion and Analysis of Financial I-13 Condition and Results of Operations Item 3. Quantitative and Qualitative Disclosures About I-19 Market Risk Item 4. Controls and Procedures I-20 Part II - Other Information - ------------------------------------ Item 6. Exhibits and Reports on Form 8-K II-1 Signature II-2

Item 1: Financial Statements CULP, INC. CONSOLIDATED STATEMENTS OF LOSS FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003 (Amounts in Thousands, Except for Per Share Data) THREE MONTHS ENDED (UNAUDITED) -------------------------------------------------------------------------- Amounts Percent of Sales ------------------------------------ ----------------------------- August 1, August 3, % Over August 1, August 3, 2004 2003 (Under) 2004 2003 ------------ ------------ ------------- ------------- -------------- Net sales $ 67,849 73,676 (7.9) % 100.0 % 100.0 % Cost of sales 59,174 62,198 (4.9) % 87.2 % 84.4 % ------------ ------------ ------------- ------------- -------------- Gross profit 8,675 11,478 (24.4) % 12.8 % 15.6 % Selling, general and administrative expenses 9,280 10,516 (11.8) % 13.7 % 14.3 % Restructuring credit (138) 0 100.0 % (0.2)% 0.0 % ------------ ------------ ------------- ------------- -------------- Income (loss) from operations (467) 962 (148.5) % (0.7)% 1.3 % Interest expense 940 1,497 (37.2) % 1.4 % 2.0 % Interest income (27) (122) (77.9) % (0.0)% (0.2)% Other expense 214 239 (10.5) % 0.3 % 0.3 % ------------ ------------ ------------- ------------- -------------- Loss before income taxes (1,594) (652) 144.5 % (2.3)% (0.9)% Income taxes * (542) (241) 124.9 % 34.0 % 37.0 % ------------ ------------ ------------- ------------- -------------- Net loss $ (1,052) (411) (156.0) % (1.6)% (0.6)% ============ ============ ============= ------------- -------------- Net loss per share, basic $ (0.09) (0.04) (125.0) % Net loss per share, diluted $ (0.09) (0.04) (125.0) % Average shares outstanding, basic 11,547 11,515 0.3 % Average shares outstanding, diluted 11,547 11,515 0.3 % * Percent of sales column is calculated as a % of loss before income taxes. See accompanying notes to consolidated financial statements.

CULP, INC. CONSOLIDATED BALANCE SHEETS AUGUST 1, 2004, AUGUST 3, 2003, AND MAY 2, 2004 Unaudited (Amounts in Thousands) Amounts Increase ------------------------ (Decrease) August 1, August 3, ------------------------- * May 2, 2004 2003 Dollars Percent 2004 ----------- ----------- ---------- ------------- ----------- Current assets: Cash and cash equivalents $ 11,946 15,094 (3,148) (20.9)% 14,568 Short-term investments 0 15,014 (15,014) (100.0)% 0 Accounts receivable 24,242 24,227 15 0.1 % 30,719 Inventories 52,083 49,275 2,808 5.7 % 49,045 Deferred income taxes 9,256 12,303 (3,047) (24.8)% 9,256 Other current assets 1,645 4,001 (2,356) (58.9)% 1,634 ----------- ----------- ---------- ------------- ----------- Total current assets 99,172 119,914 (20,742) (17.3)% 105,222 Property, plant & equipment, net 78,880 83,299 (4,419) (5.3)% 77,770 Goodwill 9,240 9,240 0 0.0 % 9,240 Other assets 1,307 1,934 (627) (32.4)% 1,496 ----------- ----------- ---------- ------------- ----------- Total assets $ 188,599 214,387 (25,788) (12.0)% 193,728 =========== =========== ========== ============= =========== Current liabilities: Current maturities of long-term debt $ 545 517 28 5.4 % 528 Accounts payable 14,857 18,648 (3,791) (20.3)% 15,323 Accrued expenses 10,880 12,856 (1,976) (15.4)% 13,028 Accrued restructuring costs 4,656 7,141 (2,485) (34.8)% 4,968 Income taxes payable 606 0 606 100.0 % 1,850 ----------- ----------- ---------- ------------- ----------- Total current liabilities 31,544 39,162 (7,618) (19.5)% 35,697 Long-term debt, less current maturities 50,519 76,034 (25,515) (33.6)% 50,502 Deferred income taxes 4,138 3,851 287 7.5 % 4,138 ----------- ----------- ---------- ------------- ----------- Total liabilities 86,201 119,047 (32,846) (27.6)% 90,337 Shareholders' equity 102,398 95,340 7,058 7.4 % 103,391 ----------- ----------- ---------- ------------- ----------- Total liabilities and shareholders' equity $ 188,599 214,387 (25,788) (12.0)% 193,728 =========== =========== ========== ============= =========== Shares outstanding 11,548 11,515 33 0.3 % 11,547 =========== =========== ========== ============= =========== * Derived from audited financial statements. See accompanying notes to consolidated financial statements.

CULP, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003 Unaudited (Amounts in Thousands) THREE MONTHS ENDED -------------------------- Amounts -------------------------- August 1, August 3, 2004 2003 ------------ ----------- Cash flows from operating activities: Net loss $ (1,052) (411) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation 3,362 3,444 Amortization of other assets 37 45 Stock-based compensation 52 53 Restructuring credit (138) Changes in assets and liabilities: Accounts receivable 6,477 8,032 Inventories (3,038) 277 Other current assets (11) (797) Other assets 206 256 Accounts payable 112 (845) Accrued expenses (2,148) (1,215) Accrued restructuring (228) (602) Income taxes payable (1,244) (349) ------------ ----------- Net cash provided by operating activities 2,387 7,888 ------------ ----------- Cash flows from investing activities: Capital expenditures (4,375) (1,875) Purchases of short-term investments 0 (5,038) ------------ ----------- Net cash used in investing activities (4,375) (6,913) ------------ ----------- Cash flows from financing activities: Payments on vendor-financed capital expenditures (675) (287) Proceeds from issuance of long-term debt 34 51 Proceeds from common stock issued 7 0 ------------ ----------- Net cash used in financing activities (634) (236) ------------ ----------- Increase (decrease) in cash and cash equivalents (2,622) 739 Cash and cash equivalents at beginning of period 14,568 14,355 ------------ ----------- Cash and cash equivalents at end of period $ 11,946 15,094 ============ =========== See accompanying notes to consolidated financial statements.

CULP, INC. CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) (Dollars in thousands, except share and per share data) Capital Common Stock Contributed Total -------------------------- in Excess Unearned Retained Shareholders' Shares Amount of Par Value Compensation Earnings Equity - --------------------------------------------------------------------------------------------------------------------------- Balance, April 27, 2003 11,515,459 $ 576 39,749 (559) 55,999 $ 95,765 - --------------------------------------------------------------------------------------------------------------------------- Net income 7,220 7,220 Stock-based compensation 210 210 Common stock issued in connection with stock option plans 31,175 2 194 196 - -------------------------------------------------------------------------------------------------------------------------- Balance, May 2, 2004 11,546,634 $ 578 39,943 (349) 63,219 $ 103,391 - -------------------------------------------------------------------------------------------------------------------------- Net loss (1,052) (1,052) Stock-based compensation 52 52 Common stock issued in connection with stock option plans 1,125 0 7 7 - -------------------------------------------------------------------------------------------------------------------------- Balance, August 1, 2004 11,547,759 $ 578 39,950 (297) 62,167 $ 102,398 ========================================================================================================================== See accompanying notes to consolidated financial statements.

Culp, Inc. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (unaudited) I-5 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 9 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 16, 2004 for the fiscal year ended May 2, 2004. Certain items in the fiscal 2004 consolidated financial statements have been reclassified to conform with the current presentation. The company's three months ended August 1, 2004 and August 3, 2003 represent 13 and 14 week periods, respectively. ============================================================================== 2. Stock-Based Compensation Compensation costs related to employee stock option plans are recognized utilizing the intrinsic value-based method prescribed by APB No. 25, Accounting for Stock Issued to Employees, and related Interpretations. The company has adopted the disclosure requirements of SFAS No. 123, Accounting for Stock- Based Compensation, as amended by SFAS No. 148. Accordingly, compensation cost is recorded over the vesting period of the options based upon the difference in option price and fair market price at the date of grant, if any. The following table illustrates the effect on net loss and loss per share if the company had applied the fair value recognition provisions of SFAS No. 123, as amended by SFAS No. 148, for the three months ended August 1, 2004 and August 3, 2003. (dollars in thousands, except per share data) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Net loss, as reported $ (1,052) $ (411) Add: Total stock-based employee compensation expense included in net income, net of tax 35 33 Deduct: Total stock-based employee compensation expense determined under fair value-based method for all awards, net of tax (122) (95) - ------------------------------------------------------------------------------ Pro forma net loss $ (1,139) (473) - ------------------------------------------------------------------------------ Loss per share: Basic - as reported $ (0.09) $ (0.04) Basic - pro forma (0.10) (0.04) Diluted - as reported (0.09) (0.04) Diluted - pro forma (0.10) (0.04) ============================================================================== 3. Accounts Receivable A summary of accounts receivable follows: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Customers $ 26,554 $ 33,064 Allowance for doubtful accounts (1,266) (1,442) Reserve for returns and allowances (1,046) (903) - ------------------------------------------------------------------------------ $ 24,242 $ 30,719 - ------------------------------------------------------------------------------

A summary of the activity in the allowance for doubtful accounts follows: Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Beginning balance $ (1,442) $ (1,558) Provision for bad debt expense 199 (40) Net write-offs (23) 40 - ------------------------------------------------------------------------------ Ending balance $ (1,266) $ (1,558) - ------------------------------------------------------------------------------ ============================================================================== 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) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Raw materials $ 22,792 $ 21,015 Work-in-process 2,888 2,489 Finished goods 26,403 25,541 - ------------------------------------------------------------------------------ $ 52,083 $ 49,045 - ------------------------------------------------------------------------------ ============================================================================== 5. Accounts Payable A summary of accounts payable follows: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Accounts payable-trade $ 13,550 $ 13,438 Accounts payable-capital expenditures 1,307 1,885 - ------------------------------------------------------------------------------ $ 14,857 $ 15,323 - ------------------------------------------------------------------------------ ============================================================================== 6. Accrued Expenses A summary of accrued expenses follows: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Compensation, commissions and related benefits $ 5,444 $ 8,040 Interest 1,435 459 Accrued rebates 1,650 2,258 Other 2,351 2,271 - ------------------------------------------------------------------------------ $ 10,880 $ 13,028 - ------------------------------------------------------------------------------ ============================================================================== 7. Long-Term Debt A summary of long-term debt follows: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Unsecured term notes $ 49,975 $ 49,975 Canadian government loan 1,089 1,055 - ------------------------------------------------------------------------------ 51,064 51,030 Less current maturities (545) (528) - ------------------------------------------------------------------------------ $ 50,519 $ 50,502 - ------------------------------------------------------------------------------

In August 2002, the company entered into an agreement with its principal bank lender that provides for a revolving loan commitment of $15.0 million, including letters of credit up to $2.5 million. Borrowings under the facility generally carry interest at the London Interbank Offered Rate plus an adjustable margin based upon the company's debt/EBITDA ratio, as defined by the agreement. As of August 1, 2004, there were $634,000 in outstanding letters of credit in support of inventory purchases and no borrowings outstanding under the agreement. The credit facility, which was due to expire in August 2004, has been extended to August 2005. The unsecured term notes are payable over an average remaining term of five years beginning March 2006 through March 2010. Interest is payable semi-annually at a fixed coupon rate of 7.76%. The company's loan agreements require, among other things, that the company maintain compliance with certain financial ratios. At August 1, 2004, the company was in compliance with these financial covenants. The principal payment requirements of long-term debt during the next five fiscal years are: 2005 - $545,000; 2006 - $8,079,000; 2007 - $7,535,000; 2008 - $19,835,000; and 2009 - $7,535,000. 8. Cash Flow Information Payments for interest and income taxes follow: Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Interest $ 23 $ 38 Income taxes 701 200 - ------------------------------------------------------------------------------ ============================================================================== The non-cash portion of capital expenditures representing vendor financing totaled $5,000 and $39,000 for the three months ended August 1, 2004 and August 3, 2003, respectively. ============================================================================== 9. Restructuring and Asset Impairment Charges A summary of accrued restructuring follows: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Fiscal 2003 CDF $ 4,624 $ 4,834 Wet Printed Flock 0 100 Fiscal 2001 CDF 32 34 - ------------------------------------------------------------------------------ $ 4,656 $ 4,968 - ------------------------------------------------------------------------------ Fiscal 2003 CDF Restructuring In August 2002, management approved a restructuring plan within the Culp Decorative Fabrics division aimed at lowering manufacturing costs, simplifying the dobby fabric upholstery line, increasing asset utilization and enhancing the division's manufacturing competitiveness. The restructuring plan principally involved (1) consolidation of the division's weaving, finishing, yarn making and distribution operations by closing the facility in Chattanooga, Tennessee and integrating these functions into other plants, (2) a significant reduction in the number of stock keeping units (SKUs) offered in the dobby product line and (3) a net reduction in workforce of approximately 300 positions. The following summarizes the fiscal 2005 activity in the restructuring accrual: - ------------------------------------------------------------------------------ Employee Lease Termination Termination and (dollars in thousands) Benefits Other Exit Costs Total - ------------------------------------------------------------------------------ Balance, May 2, 2004 $ 500 4,334 4,834 Paid in fiscal 2005 (20) (190) (210) - ------------------------------------------------------------------------------ Balance, August 1, 2004 $ 480 4,144 4,624 - ------------------------------------------------------------------------------ Wet Printed Flock Restructuring In August 2004, assets held for sale consisting of land and a building valued at $180,000 in the other assets line of the May 2, 2004 Consolidated Balance Sheet were sold, resulting in a restructuring credit of $54,000. An additional restructuring credit of $84,000 was recognized relating to the write-off of the remaining reserve balance, which consisted of building related exit costs. The following summarizes the fiscal 2005 activity in the CVP restructuring accrual: - ------------------------------------------------------------------------------ Employee Lease Termination Termination and (dollars in thousands) Benefits Other Exit Costs Total - ------------------------------------------------------------------------------ Balance, May 2, 2004 $ 0 100 100 Adjustments in fiscal 2005 0 (84) (84) Paid in fiscal 2005 0 (16) (16) - ------------------------------------------------------------------------------ Balance, August 1, 2004 $ 0 0 0 - ------------------------------------------------------------------------------ Fiscal 2001 CDF Restructuring The following summarizes the fiscal 2005 activity in the CDF restructuring accrual: - ------------------------------------------------------------------------------ Employee Lease Termination Termination and (dollars in thousands) Benefits Other Exit Costs Total - ------------------------------------------------------------------------------ Balance, May 2, 2004 $ 34 0 34 Paid in fiscal 2005 (2) 0 (2) - ------------------------------------------------------------------------------ Balance, August 1, 2004 $ 32 0 32 - ------------------------------------------------------------------------------ ============================================================================== 10. Comprehensive Loss Comprehensive loss is the total of net loss and other changes in equity, except those resulting from investments by shareholders and distributions to shareholders not reflected in net loss. A summary of total comprehensive loss follows: Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Net loss $ (1,052) $ (411) Unrealized loss in fair value of short-term investments 0 (67) - ------------------------------------------------------------------------------ Net comprehensive loss $ (1,052) $ (478) - ------------------------------------------------------------------------------ ============================================================================== 11. Income (Loss) per Share Basic income (loss) per share is computed using the weighted-average number of shares outstanding during the period. Diluted income per share uses the weighted-average number of shares outstanding during the period plus the dilutive effect of stock options calculated using the treasury stock method. Weighted average shares used in the computation of basic and diluted income (loss) per share follows: Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Weighted average common shares outstanding, basic 11,547 11,515 Effect of dilutive stock options 0 0 - ------------------------------------------------------------------------------ Weighted average common shares outstanding, diluted 11,547 11,515 - ------------------------------------------------------------------------------ Options to purchase 437,125 shares and 588,500 shares of common stock were not included in the computation of diluted loss per share for the three months ended August 1, 2004 and August 3, 2003, respectively, because the exercise price of the options was greater than the average market price of the common shares. Options to purchase 541,700 shares and 365,250 shares of common stock were not included in the computation of diluted net loss per share for the three months ended August 1, 2004 and August 3, 2003, respectively, 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 and sells fabrics to bedding manufacturers. The upholstery fabrics segment principally manufactures and sells fabrics primarily to residential and commercial (contract) furniture manufacturers. The upholstery fabrics segment consists of two divisions: Culp Decorative Fabrics and Culp Velvets/Prints. Since these divisions have similar products, manufacturing processes, customers, methods of distribution, and economic characteristics, they are aggregated for segment reporting purposes. Effective May 3, 2004, the company began evaluating the operating performance of its segments based upon income from operations before restructuring and related charges or credits and certain unallocated corporate expenses. Previously, the company evaluated operating segment performance based upon gross profit. Operating income (loss) for the prior period and gross profit for both periods by segment is presented for comparative purposes. Unallocated corporate expenses represent primarily compensation and benefits for certain executive officers and all costs related to being a public company. Segment assets include assets used in the operation of each segment and consist of accounts receivable, inventories, and property, plant and equipment. The company no longer allocates goodwill to its operating segments for the purposes of evaluating operating performance. Financial information for the company's operating segments follow: Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Net sales: Mattress Fabrics $ 25,953 $ 27,220 Upholstery Fabrics 41,896 46,456 - ------------------------------------------------------------------------------ $ 67,849 $ 73,676 - ------------------------------------------------------------------------------ Gross profit: Mattress Fabrics $ 4,794 $ 6,072 Upholstery Fabrics 3,956 5,406 Restructuring related charges (75) (1) 0 - ------------------------------------------------------------------------------ $ 8,675 $ 11,478 - ------------------------------------------------------------------------------ Operating income (loss): Mattress Fabrics $ 2,899 $ 4,144 Upholstery Fabrics (2,619) (1,719) Unallocated corporate (810) (1,463) Restructuring related charges and credits 63 (2) 0 - ------------------------------------------------------------------------------ $ (467) $ 962 - ------------------------------------------------------------------------------ (1) Restructuring related charges represent equipment dismantling charges and are included in the cost of sales line item in the Consolidated Statement of Loss. (2) Restructuring related charges and credits represent the $75,000 in equipment dismantling charges, offset by $138,000 in restructuring credits (see note 9). Restructuring credits are included in the restructuring credit line item in the Consolidated Statement of Loss. These restructuring related charges and credits relate to the Upholstery Fabrics segment.

Balance sheet information for the company's operating segments follow: - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 May 2, 2004 - ------------------------------------------------------------------------------ Segment assets: Mattress Fabrics $ 45,860 $ 47,691 Upholstery Fabrics 105,496 109,843 - ------------------------------------------------------------------------------ Total segment assets 151,356 157,534 Non-segment assets: Cash and cash equivalents 11,946 14,568 Deferred income taxes 9,256 9,256 Other current assets 1,645 1,634 Property, plant & equipment 3,849 0 Goodwill 9,240 9,240 Other assets 1,307 1,496 - ------------------------------------------------------------------------------ Total assets $ 188,599 $ 193,728 - ------------------------------------------------------------------------------ Three months ended - ------------------------------------------------------------------------------ (dollars in thousands) August 1, 2004 August 3, 2003 - ------------------------------------------------------------------------------ Capital expenditures: Mattress Fabrics $ 430 $ 66 Upholstery Fabrics 237 1,774 Unallocated corporate (3) 3,875 0 - ------------------------------------------------------------------------------ $ 4,542 $ 1,840 - ------------------------------------------------------------------------------ Depreciation expense: Mattress Fabrics $ 916 $ 945 Upholstery Fabrics 2,446 2,499 Unallocated Corporate 0 0 - ------------------------------------------------------------------------------ $ 3,362 $ 3,444 - ------------------------------------------------------------------------------ (3) Unallocated corporate capital expenditures for fiscal 2005 represent primarily capital spending for the new corporate office building. ==============================================================================

ITEM 2. 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, 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, strengthening of the U. S. dollar against other currencies could make the company's products less competitive on the basis of price in markets outside the United States. Also, 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. Other factors that could affect the matters discussed in forward looking statements are included in the company's other periodic reports filed with the Securities and Exchange Commission.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Results of Operations The following analysis of financial condition and results of operations should be read in conjunction with the Financial Statements and Notes and other exhibits included elsewhere in this report. Overview Culp, Inc., which we sometimes refer to as the company, manufactures and markets mattress fabrics (known as mattress ticking and used for covering mattresses and box springs) and upholstery fabrics primarily for use in furniture manufacturing (residential and commercial). 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." Management believes that Culp is one of the two largest producers 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 fabrics are used primarily in the production of bedding products and residential and commercial upholstered furniture, including sofas, recliners, chairs, loveseats, sectionals, sofa-beds, office seating and mattress sets. Although Culp markets fabrics at most price levels, the company emphasizes fabrics that have broad appeal in the "good" and "better" priced categories of furniture and bedding. The company's fiscal year is the 52 or 53 week period ending on the Sunday closest to April 30. The first quarter of fiscal 2005 included 13 weeks versus 14 weeks for the same period of fiscal 2004. The company's operating segments are mattress fabrics and upholstery fabrics, with related divisions organized within those segments. In mattress fabrics, Culp Home Fashions markets a broad array of fabrics used by bedding manufacturers. In upholstery fabrics, Culp Decorative Fabrics markets jacquard and dobby woven fabrics for residential and commercial furniture and yarn for use primarily by the company, with some outside sales. Culp Velvets/Prints markets velvet, printed fabrics and microdenier suedes used primarily for residential furniture. Effective May 3, 2004, the company began allocating selling, general and administrative expenses to its operating segments and began evaluating the operating performance of its segments based upon income (loss) from operations before restructuring and related charges or credits and certain unallocated corporate expenses. Previously, the company evaluated operating segment performance based upon gross profit. Operating income (loss) for the prior period and gross profit for both periods by segment is presented for comparative purposes. Unallocated corporate expenses represent primarily compensation and benefits for certain executive officers and all costs related to being a public company. Segment assets include assets used in the operation of each segment and consist of accounts receivable, inventories, and property, plant and equipment. The company no longer allocates goodwill to its operating segments for the purposes of evaluating operating performance. The following tables set forth the company's sales, gross profit and operating income (loss) by segment/division for the three months ended August 1, 2004 and August 3, 2003.

CULP, INC. SALES, GROSS PROFIT AND OPERATING INCOME (LOSS) BY SEGMENT/DIVISION FOR THE THREE MONTHS ENDED AUGUST 1, 2004 AND AUGUST 3, 2003 (Amounts in thousands) THREE MONTHS ENDED (UNAUDITED) --------------------------------------------------------------- Amounts Percent of Total Sales ----------------- ------------------------ August 1, August 3, % Over August 1, August 3, Net Sales by Segment 2004 2003 (Under) 2004 2003 - --------------------------------------- -------- -------- ---------- ----------- ----------- Mattress Fabrics Culp Home Fashions $ 25,953 27,220 (4.7) % 38.3 % 36.9 % -------- -------- ---------- ----------- ----------- Upholstery Fabrics Culp Decorative Fabrics 23,919 29,617 (19.2) % 35.3 % 40.2 % Culp Velvets/Prints 17,977 16,839 6.8 % 26.5 % 22.9 % -------- -------- ---------- ----------- ----------- 41,896 46,456 (9.8) % 61.7 % 63.1 % -------- -------- ---------- ----------- ----------- Net Sales $ 67,849 73,676 (7.9) % 100.0 % 100.0 % ======== ======== ========== =========== =========== Gross Profit by Segment Gross Profit Margin - --------------------------------------- ------------------------ Mattress Fabrics $ 4,794 6,072 (21.0) % 18.5 % 22.3 % Upholstery Fabrics 3,956 5,406 (26.8) % 9.4 % 11.6 % Restructuring related charges (1) (75) 0 100.0 % (0.1)% 0.0 % -------- -------- ---------- ----------- ----------- Gross Profit $ 8,675 11,478 (24.4) % 12.8 % 15.6 % ======== ======== ========== =========== =========== Operating Income (Loss) by Segment Operating Income (Loss) Margin - --------------------------------------- ------------------------ Mattress Fabrics $ 2,899 4,144 (30.0) % 11.2 % 15.2 % Upholstery Fabrics (2,619) (1,719) (52.4) % (6.3)% (3.7) Unallocated corporate expenses (810) (1,463) 44.6 % (1.2)% (2.0)% Restructuring related charges and credits (1) 63 0 100.0 % 0.1 % 0.0 % -------- -------- ---------- ----------- ----------- Operating Income (Loss) $ (467) 962 (148.5) % (0.7)% 1.3 % ======== ======== ========== =========== =========== Depreciation by Segment - --------------------------------------- Mattress Fabrics $ 916 944 (3.0) % Upholstery Fabrics 2,446 2,499 (2.1) % -------- -------- ---------- Total Depreciation Expense $ 3,362 3,444 (2.4) % ======== ======== ========== (1) Restructuring related charges represent equipment dismantling charges and are included in the cost of sales line item in the Consolidated Statement of Loss. Restructuring related charges and credits represent the $75,000 in equipment dismantling charges, offset by $138,000 in restructuring credits (see accompanying note 9). Restructuring credits are included in the restructuring credit line item in the Consolidated Statement of Loss. These restructuring related charges and restructuring credits are associated with the Upholstery Fabrics segment.

Three Months ended August 1, 2004 compared with Three Months ended August 3, 2003 The first quarter of the fiscal year is typically the slowest period for the company and the furniture industry due to scheduled plant vacation shutdowns. The seasonal slowdown, combined with the continued weakness in consumer demand for furniture throughout the summer, accounted for a modest drop in sales. In addition, the first quarter of fiscal 2005 included 13 weeks versus 14 weeks for the same period of fiscal 2004. For the first quarter of fiscal 2005, net sales decreased 7.9% to $67.8 million. Average weekly sales for the first quarter of fiscal 2005 were $5.2 million compared with $5.3 million in the prior year period, a decrease of less than 1.0%. The company reported a net loss of $1,052,000, or $0.09 per share diluted in the first quarter of fiscal 2005, compared with a net loss of $411,000, or $0.04 per share diluted, in the first quarter of fiscal 2004. Restructuring and related charges and credits of approximately $42,000, net of income taxes, were included in the net loss for the first quarter of fiscal 2005. Mattress Fabrics Segment Net Sales -- Mattress fabric sales (known as mattress ticking) for the first quarter of fiscal 2005 decreased 4.7% to $26.0 million compared with $27.2 million for the same period a year ago. As noted above, these results reflect a 13 week period versus a 14 week period last year. Average weekly sales for the first quarter of fiscal 2005 were $2.0 million compared with $1.9 million in the prior year period, an increase of 2.7%. While sales, on a comparable basis, continue to be affected by the recent customers' transition to one-sided mattresses, which utilize one-third less fabric, the mattress ticking segment experienced higher sales, on an average weekly basis, by expanding business with certain key accounts. Also, mattress manufacturers are currently incurring higher costs for other mattress components, such as steel, as well as costs associated with flame retardant requirements. As a result of these increased costs, mattress manufacturers are placing additional pressure on mattress ticking prices, and in some instances manufacturers are moving to lower priced ticking. Mattress ticking yards sold during the first quarter of fiscal 2005 were 10.8 million compared with 10.5 million yards in the first quarter of last year. The average selling price was $2.38 per yard for the first quarter, compared to $2.57 per yard in the same quarter last year, a decrease of 7.4%. Operating income -- For the first quarter of fiscal 2005, the mattress fabrics segment reported operating income of $2.9 million, or 11.2% of sales, compared with $4.1 million, or 15.2% of sales, for the prior year period. Operating income was primarily impacted by fewer sales weeks and inventory markdowns related to certain customer programs. These factors are expected to have significantly less impact on the segment's second quarter results. Upholstery Fabrics Segment Net Sales -- Upholstery fabric sales for the first quarter of fiscal 2005 decreased 9.8% to $41.9 million when compared to the first quarter of fiscal 2004. Average weekly sales for the first quarter of fiscal 2005 were $3.2 million compared with $3.3 million in the prior year period, a decrease of 2.9%. The lower sales primarily reflect soft demand by furniture retailers, as well as current consumer preference for leather furniture and increased competition from imported fabrics, including cut and sewn kits, primarily from Asia. With the company's offshore sourcing efforts, including the China platform, the company is experiencing higher sales of upholstery fabric products produced outside of the company's U.S. manufacturing plants. These sales, which include microdenier suedes and fabrics produced at the company's China plant, increased 162% over the prior year period and accounted for approximately $5.5 million, or 13.1% of upholstery fabric sales for the quarter. Offshore sourced fabrics of $2.1 million accounted for approximately 4.5% of upholstery fabric sales for the same period last year. Upholstery fabric yards sold during the first quarter were 9.3 million versus 10.6 million in the first quarter of fiscal 2004, a decline of 12.3%. Average selling price was $4.25 per yard for the first quarter compared with $4.13 per yard in the same quarter of last year, an increase of 2.9%, due to higher average selling prices in both the CDF and CVP divisions. Operating income (loss) -- Operating loss for the first quarter of fiscal 2005 was $2.6 million, or 6.3% of sales, compared with a loss of $1.7 million, or 3.7% of sales, for the same period last year. The segment loss in each period was primarily due to underutilization of the company's U.S. manufacturing capacity. If sales continue to be under pressure in the upholstery fabrics segment, management is prepared to take the necessary actions to further adjust the company's cost structure and U.S. capacity, as the company has demonstrated in recent years.

Other Corporate Expenses Selling, General and Administrative Expenses -- SG&A expenses of $9.3 million for the first quarter of fiscal 2005 decreased approximately $1.2 million, or 11.8%, from the prior year amount. As a percent of net sales, SG&A expenses decreased to 13.7% from 14.3% the previous year, due mostly to lower professional fees. Unallocated Corporate Expenses - The unallocated corporate expense category includes certain items that have not been allocated to the company's segments. The major components of unallocated corporate expenses include compensation and benefits for certain executive officers and all costs related to being a public company. For the first quarter of fiscal 2005, unallocated corporate expenses totaled $810,000 compared with $1.5 million for the same period last year, reflecting a substantial decrease in professional fees. Interest Expense (Income) - Interest expense for the first quarter declined to $940,000 from $1.5 million the previous year due to lower borrowings outstanding. Interest income decreased to $27,000 from $122,000 the previous year due to lower invested balances in fiscal 2005. Income Taxes -- The effective tax rate (taxes as a percentage of pretax income (loss)) for the first quarter of fiscal 2005 was 34.0% compared with 37.0% for the same period last year. Liquidity and Capital Resources Liquidity --The company's sources of liquidity include cash and cash equivalents, cash flow from operations and amounts available under its revolving credit line. These sources have been adequate for day-to-day operations and capital expenditures. The company expects these sources of liquidity to continue to be adequate for the foreseeable future. Cash and cash equivalents as of August 1, 2004 decreased to $11.9 million from $14.6 million at the end of fiscal 2004, primarily reflecting cash flow from operations of $2.4 million and capital expenditures and payments on vendor financed capital expenditures of $5.0 million. Working Capital --Accounts receivable as of August 1, 2004 increased 0.1% from the year-earlier level. Days sales outstanding totaled 30 days at August 1, 2004 compared with 32 days a year ago. Inventories at the close of the first quarter increased 5.7% from a year ago. Inventory turns for the first quarter were 4.7 versus 5.0 for the year-earlier period. Operating working capital (comprised of accounts receivable and inventories, less trade accounts payable) was $61.5 million at August 1, 2004, up from $54.9 million a year ago. Financing Arrangements -- The company's long-term debt of $51.1 million is unsecured and is comprised of $50.0 million in outstanding senior notes, with a fixed interest rate of 7.76%, and a $1.1 million, non-interest bearing term loan with the Canadian government. Additionally, the company has a $15.0 million revolving credit line with a bank, of which no balance is outstanding at August 1, 2004. The term of the bank agreement, which was due to expire in August 2004, has been extended to August 2005. The first scheduled principal payment on the $50.0 million senior notes is due March 2006 in the amount of $7.5 million. The Canadian government loan is repaid in annual installments of approximately $500,000 per year. The company was in compliance with all financial covenants in its loan agreements as of August 1, 2004. Capital Expenditures -- Capital spending for the first quarter of fiscal 2005 was $4.5 million, including approximately $3.9 million for the purchase of a building that will serve as the company's new corporate offices and as new space for the company's showrooms. The company expects the annual operating costs of the new building to be significantly lower than the lease and related costs associated with the current facilities. Depreciation for the first quarter was $3.4 million, and is estimated at $13.5 million for the full fiscal year. For fiscal 2005, the company anticipates capital expenditures to be approximately $9.0 million, including the $5.7 million budgeted for the building purchase and related renovations. The company expects that the availability of funds under the revolving credit line and cash flow from operations will be sufficient to fund its planned capital needs. Cash Flow from Operations -- Cash flow from operations was $2.4 million for the first quarter of fiscal 2005, compared with $7.9 million for the same period last year. This decrease was primarily due to a higher inventory balances and lower cash generated from accounts receivable balances. For the first quarter of fiscal 2005, cash flow generated from operations, as well as a portion of existing cash on hand, was used for capital expenditures, most of which relate to the building purchase described above.

Seasonality Mattress Fabrics Segment: The ticking business and the bedding industry in general are slightly seasonal, with sales typically being the highest in the company's first and fourth fiscal quarters. Upholstery Fabrics Segment: The company's upholstery fabrics business is seasonal, with increased sales during the company's second and fourth fiscal quarters. This seasonality results from one-week closings of the company's manufacturing facilities, and the facilities of most of its customers in the United States, during the company's first and third fiscal quarters for the holiday weeks of July 4th and Christmas. Critical Accounting Policies and Recent Accounting Developments The company considered the disclosure requirements of Financial Reporting Release No. 60 regarding critical accounting policies and Financial Reporting Release No. 61 regarding liquidity and capital resources, certain trading activities and related party/certain other disclosures, and concluded that there were no material changes during the first three months of fiscal 2005 that would warrant further disclosure beyond those matters previously disclosed in the company's Annual Report on Form 10-K for the year ended May 2, 2004. Inflation The cost of certain of the company's raw materials, principally fibers from petroleum derivatives, and utility/energy costs, have increased during the past few months due to rising oil prices; but overall operating expenses are remaining generally stable. Factors that reasonably can be expected to influence margins in the future include changes in raw material prices, trends in other operating costs and overall competitive conditions. 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. As of August 1, 2004 there were no borrowings outstanding under the company's revolving credit agreement. Additionally, approximately 98% of the company's long-term debt is at a fixed rate. Thus, any reasonably foreseeable change in interest rates would have no material effect on the company's interest expense. The company's exposure to fluctuations in foreign currency exchange rates is due primarily to a foreign subsidiary domiciled in Canada and firmly committed and anticipated purchases of certain machinery, equipment and raw materials in foreign currencies. The company's Canadian subsidiary uses the United States dollar as its functional currency. The company generally does not use financial derivative instruments to hedge foreign currency exchange rate risks associated with the Canadian subsidiary. However, the company generally enters into foreign exchange forward and option contracts as a hedge against its exposure to currency fluctuations on firmly committed and anticipated purchases of certain machinery, equipment and raw materials. The amount of Canadian-denominated sales and manufacturing costs is not material to the company's consolidated results of operations; therefore, a 10% change in the exchange rate at August 1, 2004 would not have a significant impact on the company's results of operations or financial position. Additionally, as the company utilizes foreign currency instruments for hedging anticipated and firmly committed transactions, a loss in fair value for those instruments is generally offset by increases in the value of the underlying exposure. Due to the start up of operations in China, the company does have exposure to fluctuations in currency rates if China allows its currency to float, since it has been essentially fixed in relation to the U.S. dollar. Currently, the risk cannot be hedged. The amount of sales and manufacturing costs denominated in Chinese currency is not material to the company's consolidated results of operations; therefore, a 10% change in the exchange rate at August 1, 2004 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 August 1, 2004, 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.

Part II - Other Information - ----------------------------------- Item 6. Exhibits and Reports on Form 8-K (a) 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 Principal Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002. 31.2 Certification of Principal Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002. 32.1 Certification of Principal Executive Officer Pursuant to Section 906 of Sarbanes-Oxley Act of 2002. 32.2 Certification of Principal Financial Officer Pursuant to Section 906 of Sarbanes-Oxley Act of 2002. (b) Reports on Form 8-K: The following reports on Form 8-K were furnished during the period covered by this report: Form 8-K dated May 12, 2004, included under Item 12, Results of Operations and Financial Condition, the company's press release disclosing management's estimates of its earnings for the fourth quarter of fiscal year ended May 2, 2004. Form 8-K dated May 13, 2004, included under Item 9, Regulation FD, the company's press release announcing senior management changes. Form 8-K dated June 16, 2004, included under Item 12, Results of Operations and Financial Condition, the company's press release announcing its financial results for the fourth quarter and fiscal year ended May 2, 2004.

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CULP, INC. (Registrant) Date: September 10, 2004 By: /s/ Franklin N. Saxon ----------------- Franklin N. Saxon President and Chief Operating Officer (Authorized to sign on behalf of the registrant and also sign- ing 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 sign- ing as principal accounting officer)

                                                               Exhibit 31.1

                                   CERTIFICATION

I, Robert G. Culp, III, Chairman of the Board and Chief Executive Officer of
Culp, Inc., (principal executive officer) certify that:

   1.    I have reviewed this Quarterly Report on Form 10-Q of Culp, Inc.;

   2.    Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact
         necessary to make the statements made, in light of the circumstances
         under which such statements were made, not misleading with respect to
         the period covered by this report;

   3.    Based on my knowledge, the financial statements, and other financial
         information included in this report, fairly present in all material
         respects the financial condition, results of operations and cash flows
         of the registrant as of, and for, the periods presented in this report;

   4.    The registrant's other certifying officer(s) and I are responsible for
         establishing and maintaining disclosure controls and procedures (as
         defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
         registrant and have:

         (a)   Designed such disclosure controls and procedures, or caused such
               disclosure controls and procedures to be designed under our
               supervision, to ensure that material information relating to the
               registrant, including its consolidated subsidiaries, is made
               known to us by others within those entities, particularly during
               the period in which this report is being prepared;

         (b)   Evaluated the effectiveness of the registrant's disclosure
               controls and procedures and presented in this report our
               conclusions about the effectiveness of the disclosure controls
               and procedures, as of the end of the period covered by this
               report based on such evaluation; and

         (c)   Disclosed in this report any change in the registrant's internal
               control over financial reporting that occurred during the
               registrant's most recent fiscal quarter (the registrant's fourth
               fiscal quarter in the case of an annual report) that has
               materially affected, or is reasonably likely to materially
               affect, the registrant's internal control over financial
               reporting; and

   5.    The registrant's other certifying officer(s) and I have disclosed,
         based on our most recent evaluation of internal control over financial
         reporting, to the registrant's auditors and the audit committee of the
         registrant's board of directors (or persons performing the equivalent
         functions):

         (a)   All significant deficiencies and material weaknesses in the
               design or operation of internal control over financial reporting
               which are reasonably likely to adversely affect the registrant's
               ability to record, process, summarize and report financial
               information; and

         (b)   Any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal control over financial reporting.

Date:  September 10, 2004       /s/ Robert G. Culp,III
                                    Robert G. Culp,III
                                    Chairman of the Board and Chief Executive
                                    Officer (principal executive officer)



                                                            Exhibit 31.2

                                  CERTIFICATION

I, Franklin N. Saxon, President and Chief Operating Officer of
Culp, Inc., (principal financial officer) certify that:

      1.    I have reviewed this Quarterly Report on Form 10-Q of Culp, Inc.;

      2.    Based on my knowledge, this report does not contain any untrue
            statement of a material fact or omit to state a material fact
            necessary to make the statements made, in light of the circumstances
            under which such statements were made, not misleading with respect
            to the period covered by this report;

      3.    Based on my knowledge, the financial statements, and other financial
            information included in this report, fairly present in all material
            respects the financial condition, results of operations and cash
            flows of the registrant as of, and for, the periods presented in
            this report;

      4.    The registrant's other certifying officer(s) and I are responsible
            for establishing and maintaining disclosure controls and procedures
            (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the
            registrant and have:

            (a)   Designed such disclosure controls and procedures, or caused
                  such disclosure controls and procedures to be designed under
                  our supervision, to ensure that material information relating
                  to the registrant, including its consolidated subsidiaries, is
                  made known to us by others within those entities, particularly
                  during the period in which this report is being prepared;

            (b)   Evaluated the effectiveness of the registrant's disclosure
                  controls and procedures and presented in this report our
                  conclusions about the effectiveness of the disclosure controls
                  and procedures, as of the end of the period covered by this
                  report based on such evaluation; and

            (c)   Disclosed in this report any change in the registrant's
                  internal control over financial reporting that occurred during
                  the registrant's most recent fiscal quarter (the registrant's
                  fourth fiscal quarter in the case of an annual report) that
                  has materially affected, or is reasonably likely to materially
                  affect, the registrant's internal control over financial
                  reporting; and

      5.    The registrant's other certifying officer(s) and I have disclosed,
            based on our most recent evaluation of internal control over
            financial reporting, to the registrant's auditors and the audit
            committee of the registrant's board of directors (or persons
            performing the equivalent functions):

            (a)   All significant deficiencies and material weaknesses in the
                  design or operation of internal control over financial
                  reporting which are reasonably likely to adversely affect the
                  registrant's ability to record, process, summarize and report
                  financial information; and

            (b)   Any fraud, whether or not material, that involves management
                  or other employees who have a significant role in the
                  registrant's internal control over financial reporting.

Date:  September 10, 2004             /s/ Franklin N. Saxon
                                          Franklin N. Saxon
                                          President and Chief Operating Officer
                                          (principal financial officer)



                                                                  Exhibit 32.1

                             Certification Pursuant to
                              18 U.S.C. Section 1350,
                               as Adopted Pursuant to
                   Section 906 of the Sarbanes-Oxley Act of 2002


     In connection  with the Quarterly  Report of Culp,  Inc. (the "Company") on
Form 10-Q for the period ended August 1, 2004 as filed with the  Securities  and
Exchange  Commission on the date hereof (the  "Report"),  I, Robert G. Culp,III,
Chairman of the Board and Chief  Executive  Officer of the  Company,  (principal
executive  officer)  certify,  pursuant to 18 U.S.C.  Section  1350,  as adopted
pursuant  to  Section  906  of  the  Sarbanes-Oxley  Act of  2002,  that,  to my
knowledge:

     (1) The Report fully  complies  with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.


/s/ Robert G. Culp, III

Chairman of the Board and
Chief Executive Officer (principal executive officer)

September 10, 2004

     A signed  original of this  written  statement  required by Section 906, or
other  document  authenticating,   acknowledging,   or  otherwise  adopting  the
signature  that  appears in typed form  within  the  electronic  version of this
written  statement  required by Section 906 has been provided to Culp,  Inc. and
will be retained by Culp,  Inc.  and  furnished to the  Securities  and Exchange
Commission or its staff upon request.






                                                                  Exhibit 32.2


                             Certification Pursuant to
                              18 U.S.C. Section 1350,
                               as Adopted Pursuant to
                   Section 906 of the Sarbanes-Oxley Act of 2002


     In connection  with the Quarterly  Report of Culp,  Inc. (the "Company") on
Form 10-Q for the period ended August 1, 2004 as filed with the  Securities  and
Exchange  Commission  on the date hereof (the  "Report"),  I, Franklin N. Saxon,
President  and Chief  Operating  Officer of the  Company,  (principal  financial
officer)  certify,  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

     (1) The Report fully  complies  with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.


/s/ Franklin N. Saxon

President andChief Operating Officer
(principal financial officer)

September 10, 2004

     A signed  original of this  written  statement  required by Section 906, or
other  document  authenticating,   acknowledging,   or  otherwise  adopting  the
signature  that  appears in typed form  within  the  electronic  version of this
written  statement  required by Section 906 has been provided to Culp,  Inc. and
will be retained by Culp,  Inc.  and  furnished to the  Securities  and Exchange
Commission or its staff upon request.