Exhibit 99.1 Crossroads Systems Reports Third Quarter Results AUSTIN, Texas--(BUSINESS WIRE)--Sept. 2, 2004--Crossroads Systems, Inc. (NASDAQ:CRDS), a leading provider of connectivity for storage networking solutions, today reported results for its fiscal third quarter ended July 31, 2004 (Q3'04). Revenue totaled $4.9M for Q3'04 compared to $7.4M in the fiscal second quarter ended April 30, 2004 (Q2'04). The factors affecting the decrease in revenue included seasonality and weakness in sales across the OEM business. Gross margin percentage was 72% for Q3'04, compared to 70% for Q2'04. Net loss for Q3'04 was $2.1M or $0.08 per share compared to $732,000 net loss, or $0.03 per share in Q2'04. In December 2003, Crossroads entered into a strategic relationship with NexQL Corporation, a development stage company, for the joint development of advanced data management solutions. The consolidation of NexQL had a direct impact on the Company's current net loss. Net operating expenses attributable to NexQL for the three and nine month periods ended July 31, 2004 were approximately $0.6 million and $1.4 million, respectively. "Our visibility going into the third quarter indicated seasonal weakness; however, it was disappointing that actual sales were unable to meet even these lowered expectations," said Rob Sims, president and chief executive officer, Crossroads Systems. "Nevertheless, we remain confident in the long-term, strategic direction of the Company and we continue to be focused on implementing our new product roadmap which will deliver new solutions into emerging markets." Conference Call Crossroads will hold a conference call (866-459-7778, international callers dial 678-460-1867) and simultaneous webcast (www.crossroads.com) at 3:30 P.M. (CDT) today. An audio replay of the call will be available by September 2nd for a limited time by calling 866-453-6660 (passcode: 150690) or by visiting the Crossroads Web site. About Crossroads Systems, Inc. With headquarters in Austin, Texas, Crossroads Systems (NASDAQ:CRDS) is a leading global provider of data routing solutions for Storage Area Networks (SANs). Crossroads' solutions serve the growing storage connectivity and data storage markets, and are designed to help companies store, manage and ensure the integrity and availability of their data. Crossroads' products are in solutions from companies such as EMC, HP and StorageTek, and are distributed through partners such as Bell Micro, DLT Solutions, Info-X, Promark, and TidalWire. Crossroads is a voting member of the Storage Networking Industry Association (SNIA) in both the United States and Europe. For more information about Crossroads Systems, please visit www.crossroads.com or call 800-643-7148. Forward-Looking Statements This release may include forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words "believe," "expect," "intend," "plan," "project," "will" and similar phrases as they relate to Crossroads are intended to identify such forward-looking statements. These statements reflect the current views and assumptions of Crossroads, and are subject to various risks and uncertainties that could cause actual results to differ materially from expectations. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are: the quarterly fluctuations of Crossroads' operating results and Crossroads' inability to accurately predict revenue and budget for expenses for future periods; the extent to which Crossroads will maintain positive cash flow; the company's ability to maintain its operating margins; the acceptance by our existing customers of any new family of products; any general economic slowdown, including, in particular, related expense reductions by organizations affecting their IT spending and budget which could impact sales; the dependence of Crossroads' business on the storage area network market which is evolving and unpredictable; the possibility that the pending shareholder class action lawsuits could result in an adverse outcome to the company; unforeseen changes in anticipated expenses or revenues; the continuation of Crossroads' successful relationships with its limited number of OEM customers; Crossroads' inability to protect its intellectual property rights, as well as, other factors detailed in Crossroads' filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K and Quarterly Reports on 10-Q. Crossroads expressly disclaims any obligation to release publicly any updates or revisions to the information contained in this press release or with respect to any future distribution of its stock by investors, or to update or revise any forward-looking statements to reflect any changes in expectations, or any change in events or circumstances on which those statements are based, unless otherwise required by law. CROSSROADS SYSTEMS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In Thousands) April 30, July 31, 2004 2004 ------------ ----------- ASSETS Current assets: Cash, cash equivalents and short-term investments $31,545 $29,482 Accounts receivable, net 2,980 1,980 Inventories, net 1,631 1,611 Prepaids and other current assets 610 636 ------------ ----------- Total current assets 36,766 33,709 Property and equipment, net 2,621 2,715 Other assets 291 282 ------------ ----------- Total assets $39,678 $36,706 ============ =========== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $2,144 $2,193 Accrued expenses 2,179 1,632 Accrued warranty costs 779 588 Deferred revenue 358 384 ------------ ----------- Total current liabilities 5,460 4,797 Non-controlling interest 215 - Stockholders' equity 34,003 31,909 ------------ ----------- Total liabilities and stockholders' equity $39,678 $36,706 ============ =========== CROSSROADS SYSTEMS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In Thousands, Except Share and Per Share Data) Three Months Ended Nine Months Ended July 31, July 31, ----------------------- ----------------------- 2003 2004 2003 2004 ----------- ----------- ----------- ----------- Revenue: Product $3,741 $2,920 $21,444 $12,551 Royalty and other 1,876 1,957 2,424 6,876 ----------- ----------- ----------- ----------- Total revenue 5,617 4,877 23,868 19,427 Cost of revenue: Product 2,547 1,305 14,018 5,934 Royalty and other 91 41 237 158 ----------- ----------- ----------- ----------- Total cost of revenue 2,638 1,346 14,255 6,092 ----------- ----------- ----------- ----------- Gross profit 2,979 3,531 9,613 13,335 ----------- ----------- ----------- ----------- Operating expenses: Sales and marketing 1,018 1,019 3,033 3,403 Research and development 2,925 3,892 9,063 9,993 General and administrative 1,136 1,158 4,283 3,858 NexQL research and development - - - 721 Business restructuring expense (201) (73) (341) (187) Non-controlling interest - (215) - (215) Amortization of intangibles - - 173 - ----------- ----------- ----------- ----------- Total operating expenses 4,878 5,781 16,211 17,573 ----------- ----------- ----------- ----------- Loss from operations (1,899) (2,250) (6,598) (4,238) Interest income 164 120 468 346 ----------- ----------- ----------- ----------- Net Loss $(1,735) $(2,130) $(6,130) $(3,892) =========== =========== =========== =========== Basic and diluted net loss per share (0.07) (0.08) (0.25) (0.16) Shares used in computing basic and diluted net loss per share 24,190,122 25,318,050 24,478,962 25,061,443 =========== =========== =========== =========== CONTACT: Crossroads Systems, Inc., Austin Jennifer Ray, 512-928-6897 or 800-643-7148 info@crossroads.com