Exhibit 99.1 Crossroads Systems Reports Third Quarter Results AUSTIN, Texas--(BUSINESS WIRE)--Aug. 25, 2005--Crossroads Systems, Inc. (Nasdaq:CRDS), a leading provider of business information assurance solutions for secure storage and data management, today reported results for its fiscal third quarter ended July 31, 2005 (Q3'05). Revenue totaled $5.8M for Q3'05 compared to $4.3M in the fiscal second quarter ended April 30, 2005 (Q2'05). The primary factor affecting the increase in revenue in Q3'05 compared with Q2'05 was due to an increase in OEM revenue. Gross margin percentage was 76% for Q3'05, compared to 69% for Q2'05. Net loss for Q3'05 was $0.5M net loss, or $0.2 cents per share, compared to $3.7M net loss, or $0.14 per share in Q2'05. 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 the three and nine months ended Q3'05 reflect the consolidated operations and cash flows of NexQL. The consolidation of NexQL had a direct impact on Crossroads' net loss for the three and nine months ended Q3'05. Net operating expenses attributable to NexQL for Q3'05 was $0.7M, compared with $1.0M in Q2'05. "We continue to execute our long-term strategic plan by leveraging our current and new OEM partner relationships while investing in emerging market opportunities," said Rob Sims, president and chief operating officer, Crossroads Systems. "We have begun to see the results of last quarter's restructuring and our ongoing efforts to contain expenses and conserve cash." Recent Operational Highlights: -- Crossroads Announces OEM Agreement with Tributary Systems (TSI): Crossroads announced the two companies have entered into an OEM agreement for the support of HP NonStop system environment. Under terms of the agreement, TSI will become the first provider of Crossroads storage router and ServerAttach solutions for the HP NonStop platform -- Crossroads Expands Management Team: Crossroads appointed Neal Hartsell as its vice president of product marketing and product management. Conference Call The conference call will be held at 3:30pm CDT (4:30pm EDT) August 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 August 25th for a limited time by calling 1-866-453-6660 (or 1-678-460-1860 for international callers) and using passcode 202073. 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 provider of business information assurance solutions for secure storage and data management. Crossroads' solutions serve the growing data storage, data management and information assurance markets, and are designed to help companies store, manage and ensure the security, validity and accessibility of their data. Crossroads' products are in solutions from companies such as EMC, HP, Quantum 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). 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 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; 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) October 31, July 31, 2004 2005 ------------- ------------- ASSETS Current assets: Cash, cash equivalents and short-term investments $28,537 $19,974 Accounts receivable, net 2,581 2,631 Inventories, net 1,160 1,240 Prepaids and other current assets 669 811 ------------- ------------- Total current assets 32,947 24,656 Property and equipment, net 2,909 2,023 Intangible, net 809 607 Other assets 104 23 ------------- ------------- Total assets $36,769 $27,309 ============= ============= LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $1,901 $391 Accrued expenses 3,432 2,245 Accrued warranty costs 508 278 Deferred revenue 1,262 1,205 ------------- ------------- Total current liabilities 7,103 4,119 Stockholders' equity 29,666 23,190 ------------- ------------- Total liabilities and stockholders' equity $36,769 $27,309 ============= ============= 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, ----------------------- ----------------------- 2004 2005 2004 2005 ----------- ----------- ----------- ----------- Revenue: Product $2,920 $3,232 $12,551 $7,504 Royalty and other 1,957 2,544 6,876 7,219 ----------- ----------- ----------- ----------- Total revenue 4,877 5,776 19,427 14,723 Cost of revenue: Product 1,305 1,352 5,934 4,259 Royalty and other 41 42 158 115 ----------- ----------- ----------- ----------- Total cost of revenue 1,346 1,394 6,092 4,374 ----------- ----------- ----------- ----------- Gross profit 3,531 4,382 13,335 10,349 ----------- ----------- ----------- ----------- Operating expenses: Sales and marketing 1,019 540 3,403 2,137 Research and development 3,892 3,182 9,993 11,313 General and administrative 1,159 1,240 3,858 3,827 NexQL research and development - - 721 - Business restructuring expense (73) - (187) 544 Non-controlling interest (215) - (215) - Amortization of intangibles - 67 - 201 ----------- ----------- ----------- ----------- Total operating expenses 5,781 5,029 17,573 18,022 ----------- ----------- ----------- ----------- Loss from operations (2,250) (647) (4,238) (7,673) Interest income 120 148 346 441 ----------- ----------- ----------- ----------- Net Loss $(2,130) $(499) $(3,892) $(7,232) =========== =========== =========== =========== Basic and diluted net loss per share (0.08) (0.02) (0.16) (0.28) Shares used in computing basic and diluted net loss per share 25,318,050 26,459,053 25,061,443 26,083,604 =========== =========== =========== =========== CONTACT: Crossroads Systems, Inc., Austin Valerie Savage, 512-928-6897 or 800-643-7148 info@crossroads.com