Exhibit 99.1 ALIGN TECHNOLOGY, INC. REPORTS Q3 2005 REVENUES OF $50.9M AND NET LOSS OF $1.5M SANTA CLARA, Calif., Oct. 26 /PRNewswire-FirstCall/ -- Align Technology, Inc. (Nasdaq: ALGN), the inventor of Invisalign(R), a proprietary method of straightening teeth without wires and brackets, today reported financial results for the third quarter of 2005. Total revenues for the third quarter of 2005 were $50.9 million, compared to $45.8 million in the third quarter of 2004, an increase of 11.1 percent. "We continue to make solid progress in product development and manufacturing systems initiatives," stated Thomas M. Prescott, Align Technology's President and CEO. "Our commitment to creating long-term value for our customers, shareholders and employees is reflected in our drive to make Invisalign the treatment of choice for straightening teeth." The net loss for the third quarter of 2005, as reported on a GAAP basis, was $1.5 million, or loss per share of $0.02. This compares to a GAAP net profit of $3.3 million for the third quarter of 2004, or diluted EPS of $0.05 per share. For comparison purposes, this also compares to a non-GAAP net profit of $4.7 million for the third quarter of 2004 or non-GAAP diluted EPS of $0.07. Non-GAAP net profit excludes the effects of stock-based compensation. The reconciliation of the GAAP to non-GAAP measurements for net profit (loss) and EPS is set forth below within Align Technology's financial statements. As of September 30, 2005, Align had $79.6 million in cash, cash equivalents, and marketable securities, compared to $70.0 million as of December 31, 2004. Align Webcast and Conference Call Align Technology will host a webcast and conference call today, October 26, 2005 at 10:00 a.m. EDT, 7:00 a.m. PDT, to review the third quarter of 2005 results and discuss future operating trends and guidance. To access the webcast, click on "Webcasts & Presentations" on Align Technology's Investor Relations web site at http://investor.aligntech.com . To access the conference call, please dial 201-689-8341 approximately fifteen minutes prior to the start of the call. If you are unable to listen to the call, an archived web cast will be available beginning approximately one hour after the call's conclusion and will be available on our website. Additionally, a telephonic replay of the call can be accessed by dialing 877-660-6853 with account number 292 followed by # and conference number 151234 followed by #. The replay may be accessed from international locations by dialing 201-612-7415 and using the same account and conference numbers referenced above. The telephonic replay will be available through 5:30 p.m. EST on November 3, 2005. About Align Technology, Inc. Align Technology designs, manufactures and markets Invisalign, a proprietary method for treating malocclusion, or the misalignment of teeth. Invisalign corrects malocclusion using a series of clear, nearly invisible, removable appliances that gently move teeth to a desired final position. Because it does not rely on the use of metal or ceramic brackets and wires, Invisalign significantly reduces the aesthetic and other limitations associated with braces. Invisalign is appropriate for treating adults and older teens. Align Technology was founded in April 1997 and received FDA clearance to market Invisalign in 1998. To learn more about Invisalign or to find a certified Invisalign doctor in your area, please visit www.invisalign.com or call 800-INVISIBLE. Contact: investor relations, Barbara Domingo of Align Technology, Inc., +1-408-470-1000, or investorinfo@aligntech.com; or press, Shannon Mangum Henderson of Ethos Communication, Inc., +1-678-417-1767, or shannon@ethoscommunication.com, for Align. ALIGN TECHNOLOGY, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) Three Months Ended Nine Months Ended ----------------------------- ----------------------------- (in thousands, except September 30, September 30, September 30, September 30, per share data) 2005 2004 2005 2004 - ----------------------------------- ------------- ------------- ------------- ------------- Revenues $ 50,866 $ 45,766 $ 155,961 $ 129,175 Cost of revenues 14,975 14,922 47,073 42,565 Gross profit 35,891 30,844 108,888 86,610 Operating expenses: Sales and marketing 21,315 13,884 61,498 40,555 General and administrative 11,715 8,263 30,949 25,196 Research and development 4,400 4,846 14,658 11,750 Total operating expenses 37,430 26,993 107,105 77,501 Profit (loss) from operations (1,539) 3,851 1,783 9,109 Interest and other income (expense), net 326 (217) 28 (619) Provision for income taxes (303) (316) (926) (843) Net profit (loss) $ (1,516) $ 3,318 $ 885 $ 7,647 Net profit (loss) per share - basic $ (0.02) $ 0.06 $ 0.01 $ 0.13 - diluted $ (0.02) $ 0.05 $ 0.01 $ 0.12 Shares used in computing net profit (loss) per share - basic 61,788 60,319 61,509 59,703 - diluted 61,788 64,055 63,129 64,298 ALIGN TECHNOLOGY, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) September 30, December 31, (in thousands) 2005 2004 - --------------------------------------- ------------- ------------- ASSETS Current assets: Cash and cash equivalents $ 77,354 $ 69,659 Restricted cash 265 303 Marketable securities, short-term 1,990 -- Accounts receivable, net 29,155 28,809 Inventories, net 3,594 2,852 Other current assets 5,039 5,211 Total current assets 117,397 106,834 Property and equipment, net 24,326 21,702 Other long-term assets 3,291 2,176 Total assets $ 145,014 $ 130,712 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 3,653 $ 3,361 Accrued liabilities 28,870 23,481 Deferred revenue 19,705 16,257 Debt obligations, current portion 417 1,849 Total current liabilities 52,645 44,948 Other long term liabilities 54 25 Total liabilities 52,699 44,973 Total stockholders' equity 92,315 85,739 Total liabilities and stockholders' equity $ 145,014 $ 130,712 ALIGN TECHNOLOGY, INC. NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) Use of Non-GAAP Financial Information To supplement our condensed consolidated financial statements presented on a GAAP basis, Align uses a non-GAAP measure of net profit (loss), which is adjusted to exclude certain costs and expenses and any associated tax effects of such adjustments.We believe that our non-GAAP net profit (loss) gives an indication of our baseline performance before other charges that are considered by management to be outside of our core operating results. In addition, our non-GAAP net profit (loss) is among the primary indicators management uses as a basis for our planning and forecasting of future periods.The presentation of this additional information should not be considered in isolation or as a substitute for net profit (loss) prepared in accordance with generally accepted accounting principles in the United States of America. Three Months Ended Nine Months Ended ----------------------------- ----------------------------- (in thousands, September 30, September 30, September 30, September 30, except per share data) 2005 2004 2005 2004 - ----------------------------------- ------------- ------------- ------------- ------------- Revenues $ 50,866 $ 45,766 $ 155,961 $ 129,175 Cost of revenues 14,975 14,784 47,073 41,710 Gross profit 35,891 30,982 108,888 87,465 Operating expenses: Sales and marketing 21,315 13,770 61,492 39,920 General and administrative 11,715 7,754 30,943 22,588 Research and development 4,400 4,206 14,658 10,448 Total operating expenses 37,430 25,730 107,093 72,956 Profit (loss) from operations (1,539) 5,252 1,795 14,509 Interest and other income (expense), net 326 (217) 28 (619) Provision for income taxes (303) (316) (926) (843) Net profit (loss) $ (1,516) $ 4,719 $ 897 $ 13,047 Net profit (loss) per share - basic $ (0.02) $ 0.08 $ 0.01 $ 0.22 - diluted $ (0.02) $ 0.07 $ 0.01 $ 0.20 Shares used in computing net profit (loss) per share - basic 61,788 60,319 61,509 59,703 - diluted 61,788 64,055 63,129 64,298 ALIGN TECHNOLOGY, INC. RECONCILIATION OF GAAP NET PROFIT (LOSS) TO ADJUSTED NON-GAAP NET PROFIT (LOSS) (unaudited) Three Months Ended Nine Months Ended ----------------------------- ----------------------------- September 30, September 30, September 30, September 30, (in thousands) 2005 2004 2005 2004 - ----------------------------------- ------------- ------------- ------------- ------------- Calculation of non-GAAP net profit (loss) excluding special items: Net profit (loss) $ (1,516) $ 3,318 $ 885 $ 7,647 Items: Stock-based compensation expense included in: (A) - cost of revenues -- 138 -- 855 - sales and marketing -- 114 6 635 - general and administrative -- 509 6 2,608 - research and development -- 640 -- 1,302 Non-GAAP net profit (loss) excluding special items $ (1,516) $ 4,719 $ 897 $ 13,047 (A)Stock-based compensation expense represents the amortization of deferred stock-based compensation recorded in connection with the granting of stock options to employees and non-employees. SOURCE Align Technology, Inc. -0- 10/26/2005 /CONTACT: investor relations, Barbara Domingo of Align Technology, Inc., +1-408-470-1000, or investorinfo@aligntech.com; or press, Shannon Mangum Henderson of Ethos Communication, Inc., +1-678-417-1767, or shannon@ethoscommunication.com, for Align/ /Web site: http://www.invisalign.com/ (ALGN)