Exhibit 99.1 Crossroads Systems Reports Second Quarter Results AUSTIN, Texas--(BUSINESS WIRE)--May 25, 2005--Crossroads Systems, Inc. (NASDAQ:CRDS), a leading global provider of highly secure storage and data management solutions, today reported results for its fiscal second quarter ended April 30, 2005 (Q2'05). Revenue totaled $4.3M for Q2'05 compared to $4.7M in the fiscal first quarter ended January 31, 2005 (Q1'05). The primary factor affecting the decrease in revenue in Q2'05 compared with Q1'05 was due to a decline in OEM revenue. Gross margin percentage was 69% for Q2'05, compared to 65% for Q1'05. Net loss for Q2'05 was $3.7M, or $0.14 per share, compared to $3.0M net loss, or $0.12 per share in Q1'05. In December 2003, Crossroads entered into a strategic relationship with NexQL Corporation, a development stage company, for the joint development of hardware accelerated data management solutions. FASB Interpretation No. 46 (FIN 46), "Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51", and the revised interpretations, require consolidation by business enterprises of Variable Interest Entities, as defined by FIN 46. As a result, the operating results of NexQL were accounted for under the equity method in Q1'04, and the company began consolidating the statements of operations and cash flows of NexQL beginning May 1, 2004, such that Q1'05 and Q2'05 reflect the consolidated operations and cash flows of NexQL. The consolidation of NexQL had a direct impact on Crossroads' net loss for Q1'05 and Q2'05. Net operating expenses attributable to NexQL for Q2'05 was $1.0M, compared with $0.7M in Q1'05. "Revenue from our OEM partners continued to display softness in the quarter," said Rob Sims, president and chief executive officer, Crossroads Systems. "However, we continue to identify both near-term and long-term opportunities that will help evolve Crossroads products into solutions. These solutions provide differentiation for our OEM partners, while helping to maintain and strengthen our strategic relationships with them." In addition, Crossroads reduced its current workforce during the quarter to streamline operations and re-align resources with the company's current strategy in targeted growth areas. The company also abandoned approximately 10,000 square feet of office space. The company recognized a charge in its second fiscal quarter as a result of this restructuring plan of approximately $600K. Recent Operational Highlights: -- Crossroads Demonstrates StrongBox Monitor At The Data Warehousing Institute (TDWI) World Conference and At The Federal Office Systems Expo, FOSE 2005: Crossroads demonstrated StrongBox Monitor, a comprehensive suite of intuitive, easily customizable reports about database utilization and performance. StrongBox Monitor can serve as a data management tool for administrators and developers seeking to understand, troubleshoot, monitor, and improve the performance of their application and database infrastructure. -- Crossroads Expands Management Team: Crossroads appointed Valerie H. Savage to Chief Financial Officer and David Cerf to Executive Vice President of Business Development. -- Crossroads Expands Board of Directors: Crossroads announced that Ashok K. Chandra, president and chief executive officer of Contessence Software, joined the Company's Board of Directors. Conference Call The conference call will be held at 3:30pm CDT (4:30pm EDT) May 25th. Interested parties can listen to the call by dialing 1-866-459-7779 (or 1-678-460-1867 for international callers). An audio-only replay of the call will be available by May 25th for a limited time by calling 1-866-453-6660 (or 1-678-460-1860 for international callers) and using passcode 164922. An audio replay will be available for a limited time 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 highly secure storage and data management solutions. Crossroads' solutions serve the growing data storage and data management 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 ACAL, Bell Micro, DLT Solutions, Info-X, and Promark. 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 can reduce its cash consumption and achieve positive cash flow; the company's ability to maintain its operating margins; the acceptance by our existing customers of any new family of products; the performance of NexQL with whom we are required to consolidate our financial statements; our ability to incorporate the assets of Teracruz that we recently acquired into our products and/or to develop new products based on Teracruz technology that achieve market acceptance; 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 has been declining and is unpredictable; the possibility that the pending stockholder 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; our ability to retain the services of key employees; 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) January 31, April 30, 2005 2005 ----------- ----------- ASSETS Current assets: Cash, cash equivalents and short-term investments $25,540 $21,305 Accounts receivable, net 2,523 1,961 Inventories, net 1,239 1,343 Prepaids and other current assets 762 533 ----------- ----------- Total current assets 30,064 25,142 Property and equipment, net 2,697 2,478 Intangible, net 742 674 Other assets 70 72 ----------- ----------- Total assets $33,573 $28,366 =========== =========== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $1,725 $1,111 Accrued expenses 3,193 2,099 Accrued warranty costs 463 398 Deferred revenue 1,300 1,240 ----------- ----------- Total current liabilities 6,681 4,848 Stockholders' equity 26,892 23,518 ----------- ----------- Total liabilities and stockholders' equity $33,573 $28,366 =========== =========== CROSSROADS SYSTEMS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (In Thousands, Except Share and Per Share Data) Three Months Ended Six Months Ended April 30, April 30, ----------------------- ----------------------- 2004 2005 2004 2005 ----------- ----------- ----------- ----------- Revenue: Product $4,690 $1,752 $9,631 $4,272 Royalty and other 2,735 2,504 4,919 4,675 ----------- ----------- ----------- ----------- Total revenue 7,425 4,256 14,550 8,947 Cost of revenue: Product 2,150 1,295 4,629 2,907 Royalty and other 81 38 117 73 ----------- ----------- ----------- ----------- Total cost of revenue 2,231 1,333 4,746 2,980 ----------- ----------- ----------- ----------- Gross profit 5,194 2,923 9,804 5,967 ----------- ----------- ----------- ----------- Operating expenses: Sales and marketing 1,244 687 2,384 1,597 Research and development 3,080 4,093 6,101 8,131 General and administrative 1,318 1,283 2,700 2,587 NexQL research and development 451 -- 721 -- Business restructuring expense (62) 636 (114) 544 Amortization of intangibles -- 67 -- 134 ----------- ----------- ----------- ----------- Total operating expenses 6,031 6,766 11,792 12,993 ----------- ----------- ----------- ----------- Loss from operations (837) (3,843) (1,988) (7,026) Interest income 105 140 226 293 ----------- ----------- ----------- ----------- Net Loss $(732) $(3,703) $(1,762) $(6,733) =========== =========== =========== =========== Basic and diluted net loss per share (0.03) (0.14) (0.07) (0.26) Shares used in computing basic and diluted net loss per share 25,169,405 26,082,975 24,931,730 25,892,768 =========== =========== =========== =========== CONTACT: Crossroads Systems, Inc., Austin Valerie Savage, 512-928-6897 or 800-643-7148 info@crossroads.com