| [February 01, 2012] |
 |
ShoreTel Reports Financial Results for Second Quarter Fiscal Year 2012
SUNNYVALE, Calif. --(Business Wire)--
ShoreTel® (NASDAQ:SHOR), the leading provider of brilliantly
simple IP phone systems with fully integrated unified communications
(UC), today announced financial results for the second quarter of fiscal
year 2012, which ended Dec. 31, 2011. In a separate release, the Company
announced the signing of a definitive agreement to acquire M5 Networks
("M5"), a recognized leader in hosted Unified Communications.
For the second quarter of fiscal year 2012, revenue was $58.0 million,
up 8 percent sequentially from the first quarter of fiscal 2012 and up
22 percent from the second quarter of fiscal year 2011. The GAAP net
loss for the quarter was $(2.5) million, or $(0.05) per share, compared
with a GAAP net loss of $(3.7) million, or $(0.08) per share, for the
second quarter of fiscal year 2011. Excluding stock-based compensation
expenses of $3.3 million, amortization of intangible assets of $0.2
million, and a litigation settlement of $0.5 million and related tax
adjustments, non-GAAP net income for the second quarter of fiscal year
2012 was $1.4 million or $0.03 per diluted share, compared with a
non-GAAP net loss of $(1.0) million, or $(0.02) per share, for the
second quarter of fiscal year 2011.
GAAP gross margin for the second quarter of fiscal year 2012 was 65.4
percent, compared with 66.5 percent during the same quarter last year.
Non-GAAP gross margin, which excludes stock-based compensation expenses
and amortization of intangible assets, was 66.1 percent in the second
quarter of fiscal year 2012, compared with 67.2 percent in the second
quarter of last year.
As of Dec. 31, 2011, the company had $115.9 million in cash, cash
equivalents and short-term investments. The company generated over $6.1
million in cash from operations during the quarter.
"ShoreTel's record second quarter revenues reflect the positive momentum
in our business and success in pursuing market share growth both
domestically and internationally," said Peter Blackmore, President and
CEO of ShoreTel. "We added several new important partnerships and
customers during the quarter and the investments we have made in our
sales force, lead generation and marketing to expand our distribution
are paying dividends. We are committed to upholding our focus on
brilliant simplicity and providing the industry's lowest total cost of
ownership. We remain dedicated to ensuring that ShoreTel is solidly
positioned for sustainable profitable revenue growth."
Blackmore added, "We are also pleased to announce today that ShoreTel
has entered into a definitive agreement to acquire M5 Networks, a
private company that is a leader in enterprise cloud UC. The addition of
M5 is an excellent opportunity for ShoreTel to rapidly enter the
high-growth hosted UC market. M5's premier technology platform, focus on
customer satisfaction and simplicity make it an excellent fit both
strategically and culturally. This not only provides a strong
cloud-based service offering for ShoreTel's customers but also benefits
us with a recurring revenue stream that will give us greater
predictability in our future revenues."
Operational Highlights for the Second Quarter of Fiscal Year 2012
Further Expansion of Channel
The company announced a new U.S. distribution relationship with Ingram
Micro in October that includes the full portfolio of ShoreTel UC
products and tools, including the latest version of ShoreTel Mobility.
ShoreTel's offering will be sold by Ingram's Advanced Technology
Division.
In November, ShoreTel announced an expanded distribution agreement with Windstream,
a North American communications service provider, which included
ShoreTel's Unified Communications Solution, Contact Center and Mobility
offerings. After a six month trial in several of its locations,
Windstream expanded its relationship with ShoreTel to business customers
across Windstream's 29-state footprint.
During the quarter the company also expanded on its relationship with
Hewlett Packard (HP). With its most recent agreement, HP will be a
reseller of the ShoreTel Mobility solution with ShoreTel Mobility
becoming a part of HP's fixed mobile convergence solution portfolio.
Extending Technological Capabilities
ShoreTel recently announced that its Enterprise
Contact Center achieved VMware Ready™ status, indicating that
ShoreTel's Enterprise Contact Center passed a detailed evaluation and
testing process managed by VMware. The VMware Ready program is a VMware
co-branding program for qualified partner products and is a benefit of
the VMware Technology Alliance Partner (TAP) program.
Business Outlook
The company is providing the following outlook for the quarter ending
March 31, 2012, excluding any impact from the pending acquisition of M5
Networks and related transaction costs:
-
Revenue is expected to be in the range of $53 million to $57 million.
-
GAAP gross margin is expected to be in the range of 64.5 to 65.5
percent, including approximately $0.4 million in stock-based
compensation expenses and amortization of intangibles. Non-GAAP gross
margin is expected to be in the range of 65.5 to 66.5 percent.
-
GAAP operating expenses are expected to be in the range of $41 million
to $42 million, which includes approximately $3.0 million in
stock-based compensation expenses and amortization of intangibles.
Non-GAAP operating expenses are expected to be in the range of $38
million to $39 million.
Use of Non-GAAP Financial Measures
ShoreTel reports all financial information required in accordance with
generally accepted accounting principles (GAAP), but it believes that
evaluating its ongoing operating results may be difficult to understand
if limited to reviewing only GAAP financial measures. Many investors
have requested that ShoreTel disclose this non-GAAP information because
it is useful in understanding the company's performance as it excludes
non-cash and other special charges that many investors feel may obscure
the company's true operating performance. Likewise, management uses
these non-GAAP financial measures to manage and assess the profitability
of its business and does not consider stock-based compensation expenses,
amortization of acquisition-related intangibles and other special
charges and related tax adjustments in managing its core operations.
ShoreTel has provided a reconciliation of non-GAAP financial measures in
the tables of this press release. Investors are encouraged to review the
related GAAP financial measures and the reconciliation of these non-GAAP
financial measures with their most directly comparable GAAP financial
measure.
Conference Call Details for Feb. 1, 2012
ShoreTel will host a corresponding conference call and live webcast at
1:30 p.m. Pacific Standard Time on Feb. 1, 2012. To access the
conference call, dial +1-877-874-1565 for the U.S. and Canada or
+1-719-325-4776 for international callers, and provide the operator with
the conference identification number 9984280. The webcast will be
available live in the Investor Relations section of the company's
corporate Web site at www.shoretel.com,
and via replay beginning approximately two hours after the completion of
the call and available until the company's announcement of its financial
results for the next quarter.
An audio replay of the call will also be available to investors
beginning at approximately 4:30 p.m. Pacific Standard Time on Feb. 1,
2012, until 4:30 p.m. Pacific Standard Time on Feb. 9, 2012, by dialing
+1-888-203-1112, or +1-719-457-0820 for callers outside the U.S. and
Canada, and entering the conference identification number 9984280.
Legal Notice Regarding Forward-Looking Statements
ShoreTel assumes no obligation to update the forward-looking statements
included in this release. This release contains forward-looking
statements within the meaning of the "safe harbor" provisions of the
federal securities laws, including, without limitation, statements by
Peter Blackmore relating to ShoreTel's revenue growth, profitability,
expected benefits of the proposed acquisition, recurring revenue
resulting from the M5 transaction, integration of M5 Networks,
integration , and statements in the "Business Outlook" section regarding
ShoreTel's anticipated future revenues, gross margins, operating
expenses and other financial information. The forward-looking statements
are subject to risks and uncertainties that could cause actual results
to differ materially from those projected. The risks and uncertainties
include the pace of economic recovery, particularly in the United
States, and the impact thereof on information technology spending, our
ability to integrate M5 Networks, our ability to retain M5 Networks'
customer base, potential unknown liabilities, increased risk of
intellectual property litigation by entering into new markets,
uncertainty as to ShoreTel's ability to retain and motivate key
personnel from the acquired company, increased competition by entering
into new markets, the success of our new channel strategy, the intense
competition in our industry, our reliance on third parties to sell and
support our products, our dependence on key suppliers and other supply
and manufacturing risks, our ability to control costs, our ability to
attract, retain and ramp new sales personnel, uncertainties inherent in
the product development cycle, including unforeseen delays and unknown
defects, uncertainty as to market acceptance of new products and
services, the potential for litigation in our industry, risks related to
our recently-completed acquisition, including technology and product
integration risks, ability to retain key personnel and customers and the
risk of assuming unknown liabilities, and other risk factors set forth
in ShoreTel's Form 10-K for the year ended June 30, 2011, as updated by
in Quarterly Reports on Form 10-Q on a quarterly basis.
About ShoreTel, Inc.
ShoreTel, Inc., (NASDAQ: SHOR) is the provider of brilliantly simple
Unified Communication (UC) solutions based on its award-winning IP
business phone system. We offer organizations of all sizes integrated,
voice, video, data and mobile communications on an open, distributed IP
architecture that helps significantly reduce the complexity and costs
typically associated with other solutions. The feature-rich ShoreTel UC
system offers the lowest total cost of ownership (TCO) and the highest
customer satisfaction in the industry, in part because it is easy to
deploy, manage, scale and use. Increasingly, companies around the world
are finding a competitive edge by replacing business-as-usual with new
thinking, and choosing ShoreTel to handle their integrated business
communication. ShoreTel is based in Sunnyvale, Calif., and has regional
offices in Austin, Texas, United Kingdom, Sydney, Australia and Munich,
Germany. For more information, visit www.shoretel.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHORETEL, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
As of
|
|
|
As of
|
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June 30,
|
|
|
|
|
2011
|
|
|
2011
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
94,491
|
|
|
|
$
|
95,560
|
|
|
|
$
|
89,695
|
|
|
Short-term investments
|
|
|
|
21,359
|
|
|
|
|
13,618
|
|
|
|
|
16,057
|
|
|
Accounts receivable - net
|
|
|
|
30,948
|
|
|
|
|
29,475
|
|
|
|
|
33,812
|
|
|
Inventories
|
|
|
|
22,602
|
|
|
|
|
20,214
|
|
|
|
|
19,062
|
|
|
Prepaid expenses and other current assets
|
|
|
|
4,598
|
|
|
|
|
4,490
|
|
|
|
|
3,540
|
|
|
Total current assets
|
|
|
|
173,998
|
|
|
|
|
163,357
|
|
|
|
|
162,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment - net
|
|
|
|
7,659
|
|
|
|
|
7,451
|
|
|
|
|
8,236
|
|
|
Goodwill
|
|
|
|
7,415
|
|
|
|
|
7,415
|
|
|
|
|
7,415
|
|
|
Intangible assets
|
|
|
|
7,828
|
|
|
|
|
7,933
|
|
|
|
|
8,570
|
|
|
Other assets
|
|
|
|
864
|
|
|
|
|
723
|
|
|
|
|
714
|
|
|
Total assets
|
|
|
$
|
197,764
|
|
|
|
$
|
186,879
|
|
|
|
$
|
187,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
7,882
|
|
|
|
$
|
5,762
|
|
|
|
$
|
6,394
|
|
|
Accrued liabilities and other
|
|
|
|
10,122
|
|
|
|
|
9,847
|
|
|
|
|
8,533
|
|
|
Accrued employee compensation
|
|
|
|
9,486
|
|
|
|
|
9,530
|
|
|
|
|
11,022
|
|
|
Deferred revenue
|
|
|
|
32,965
|
|
|
|
|
27,966
|
|
|
|
|
26,362
|
|
|
Total current liabilities
|
|
|
|
60,455
|
|
|
|
|
53,105
|
|
|
|
|
52,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deferred revenue
|
|
|
|
12,241
|
|
|
|
|
11,711
|
|
|
|
|
11,321
|
|
|
Other long-term liabilities
|
|
|
|
2,298
|
|
|
|
|
2,170
|
|
|
|
|
2,045
|
|
|
Total liabilities
|
|
|
|
74,994
|
|
|
|
|
66,986
|
|
|
|
|
65,677
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
249,629
|
|
|
|
|
244,214
|
|
|
|
|
241,103
|
|
|
Accumulated deficit
|
|
|
|
(126,859
|
)
|
|
|
|
(124,321
|
)
|
|
|
|
(119,679
|
)
|
|
Total stockholders' equity
|
|
|
|
122,770
|
|
|
|
|
119,893
|
|
|
|
|
121,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
197,764
|
|
|
|
$
|
186,879
|
|
|
|
$
|
187,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHORETEL, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
46,277
|
|
|
|
$
|
37,913
|
|
|
|
$
|
88,461
|
|
|
|
$
|
73,139
|
|
|
Support and services
|
|
|
|
11,735
|
|
|
|
|
9,816
|
|
|
|
|
23,409
|
|
|
|
|
18,869
|
|
|
Total revenues
|
|
|
|
58,012
|
|
|
|
|
47,729
|
|
|
|
|
111,870
|
|
|
|
|
92,008
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
16,103
|
|
|
|
|
12,847
|
|
|
|
|
30,558
|
|
|
|
|
24,614
|
|
|
Support and services
|
|
|
|
3,969
|
|
|
|
|
3,125
|
|
|
|
|
7,884
|
|
|
|
|
6,101
|
|
|
Total cost of revenue
|
|
|
|
20,072
|
|
|
|
|
15,972
|
|
|
|
|
38,442
|
|
|
|
|
30,715
|
|
|
Gross profit
|
|
|
|
37,940
|
|
|
|
|
31,757
|
|
|
|
|
73,428
|
|
|
|
|
61,293
|
|
|
Gross profit %
|
|
|
|
65.4
|
%
|
|
|
|
66.5
|
%
|
|
|
|
65.6
|
%
|
|
|
|
66.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
12,240
|
|
|
|
|
10,512
|
|
|
|
|
24,053
|
|
|
|
|
20,834
|
|
|
Sales and marketing
|
|
|
|
21,596
|
|
|
|
|
18,314
|
|
|
|
|
42,818
|
|
|
|
|
35,517
|
|
|
General and administrative
|
|
|
|
6,349
|
|
|
|
|
6,608
|
|
|
|
|
12,978
|
|
|
|
|
12,741
|
|
|
Total operating expenses
|
|
|
|
40,185
|
|
|
|
|
35,434
|
|
|
|
|
79,849
|
|
|
|
|
69,092
|
|
|
Loss from operations
|
|
|
|
(2,245
|
)
|
|
|
|
(3,677
|
)
|
|
|
|
(6,421
|
)
|
|
|
|
(7,799
|
)
|
|
Other income (expense), net
|
|
|
|
(196
|
)
|
|
|
|
27
|
|
|
|
|
(595
|
)
|
|
|
|
614
|
|
|
Loss before provision for income tax
|
|
|
|
(2,441
|
)
|
|
|
|
(3,650
|
)
|
|
|
|
(7,016
|
)
|
|
|
|
(7,185
|
)
|
|
Provision for income tax
|
|
|
|
97
|
|
|
|
|
41
|
|
|
|
|
164
|
|
|
|
|
151
|
|
|
Net loss
|
|
|
$
|
(2,538
|
)
|
|
|
$
|
(3,691
|
)
|
|
|
$
|
(7,180
|
)
|
|
|
$
|
(7,336
|
)
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
(0.16
|
)
|
|
Diluted
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
(0.16
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
47,946
|
|
|
|
|
45,900
|
|
|
|
|
47,666
|
|
|
|
|
45,672
|
|
|
Diluted
|
|
|
|
47,946
|
|
|
|
|
45,900
|
|
|
|
|
47,666
|
|
|
|
|
45,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHORETEL, INC.
|
|
GAAP to Non-GAAP Reconciliation
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
December 31, 2011
|
|
|
December 31, 2011
|
|
|
|
|
GAAP
|
|
|
Excludes
|
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Excludes
|
|
|
|
Non-GAAP
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
46,277
|
|
|
|
$
|
-
|
|
|
|
|
$
|
46,277
|
|
|
|
$
|
88,461
|
|
|
|
$
|
-
|
|
|
|
|
$
|
88,461
|
|
|
Support and services
|
|
|
|
11,735
|
|
|
|
|
-
|
|
|
|
|
|
11,735
|
|
|
|
|
23,409
|
|
|
|
|
-
|
|
|
|
|
|
23,409
|
|
|
Total revenues
|
|
|
|
58,012
|
|
|
|
|
-
|
|
|
|
|
|
58,012
|
|
|
|
|
111,870
|
|
|
|
|
-
|
|
|
|
|
|
111,870
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
16,103
|
|
|
|
|
(218
|
)
|
|
(a),(b)
|
|
|
15,885
|
|
|
|
|
30,558
|
|
|
|
|
(444
|
)
|
|
(a),(b)
|
|
|
30,114
|
|
|
Support and services
|
|
|
|
3,969
|
|
|
|
|
(209
|
)
|
|
(a)
|
|
|
3,760
|
|
|
|
|
7,884
|
|
|
|
|
(408
|
)
|
|
(a)
|
|
|
7,476
|
|
|
Total cost of revenue
|
|
|
|
20,072
|
|
|
|
|
(427
|
)
|
|
|
|
|
19,645
|
|
|
|
|
38,442
|
|
|
|
|
(852
|
)
|
|
|
|
|
37,590
|
|
|
Gross profit
|
|
|
|
37,940
|
|
|
|
|
427
|
|
|
|
|
|
38,367
|
|
|
|
|
73,428
|
|
|
|
|
852
|
|
|
|
|
|
74,280
|
|
|
Gross profit %
|
|
|
|
65.4
|
%
|
|
|
|
|
|
|
|
|
|
66.1
|
%
|
|
|
|
65.6
|
%
|
|
|
|
|
|
|
|
|
|
66.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
12,240
|
|
|
|
|
(911
|
)
|
|
(a)
|
|
|
11,329
|
|
|
|
|
24,053
|
|
|
|
|
(1,923
|
)
|
|
(a)
|
|
|
22,130
|
|
|
Sales and marketing
|
|
|
|
21,596
|
|
|
|
|
(1,083
|
)
|
|
(a),(b)
|
|
|
20,513
|
|
|
|
|
42,818
|
|
|
|
|
(2,127
|
)
|
|
(a),(b)
|
|
|
40,691
|
|
|
General and administrative
|
|
|
|
6,349
|
|
|
|
|
(1,566
|
)
|
|
(a),(c)
|
|
|
4,783
|
|
|
|
|
12,978
|
|
|
|
|
(2,550
|
)
|
|
(a),(c)
|
|
|
10,428
|
|
|
Total operating expenses
|
|
|
|
40,185
|
|
|
|
|
(3,560
|
)
|
|
|
|
|
36,625
|
|
|
|
|
79,849
|
|
|
|
|
(6,600
|
)
|
|
|
|
|
73,249
|
|
|
Income (Loss) from operations
|
|
|
|
(2,245
|
)
|
|
|
|
3,987
|
|
|
|
|
|
1,742
|
|
|
|
|
(6,421
|
)
|
|
|
|
7,452
|
|
|
|
|
|
1,031
|
|
|
Other income (expense), net
|
|
|
|
(196
|
)
|
|
|
|
-
|
|
|
|
|
|
(196
|
)
|
|
|
|
(595
|
)
|
|
|
|
-
|
|
|
|
|
|
(595
|
)
|
|
Income (Loss) before provision for income tax
|
|
|
|
(2,441
|
)
|
|
|
|
3,987
|
|
|
|
|
|
1,546
|
|
|
|
|
(7,016
|
)
|
|
|
|
7,452
|
|
|
|
|
|
436
|
|
|
Provision for income tax
|
|
|
|
97
|
|
|
|
|
12
|
|
|
(d)
|
|
|
109
|
|
|
|
|
164
|
|
|
|
|
12
|
|
|
(d)
|
|
|
176
|
|
|
Net income (loss)
|
|
|
$
|
(2,538
|
)
|
|
|
$
|
3,975
|
|
|
|
|
$
|
1,437
|
|
|
|
$
|
(7,180
|
)
|
|
|
$
|
7,440
|
|
|
|
|
$
|
260
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
0.08
|
|
|
|
|
$
|
0.03
|
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.01
|
|
|
Diluted
|
|
|
$
|
(0.05
|
)
|
|
|
$
|
0.08
|
|
|
|
|
$
|
0.03
|
|
|
|
$
|
(0.15
|
)
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
47,946
|
|
|
|
|
|
|
|
|
|
|
47,946
|
|
|
|
|
47,666
|
|
|
|
|
|
|
|
|
|
|
47,666
|
|
|
Diluted
|
|
|
|
47,946
|
|
|
|
|
|
|
|
|
|
|
49,228
|
|
|
|
|
47,666
|
|
|
|
|
|
|
|
|
|
|
49,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Excludes stock-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
|
|
|
$
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
74
|
|
|
|
|
|
|
|
|
Cost of support and services revenue
|
|
|
|
|
|
|
|
|
209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
408
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
|
|
|
911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,923
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
|
|
|
|
1,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,067
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
|
|
|
|
|
1,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
6,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) Excludes amortization of acquisition-related intangibles:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
|
|
|
$
|
185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
370
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
|
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) Excludes litigation settlement included in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
|
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) Excludes the tax impact of the items which are excluded in (a)
to (c) above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHORETEL, INC.
|
|
GAAP to Non-GAAP Reconciliation
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
|
December 31, 2010
|
|
|
December 31, 2010
|
|
|
|
|
GAAP
|
|
|
Excludes
|
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Excludes
|
|
|
|
Non-GAAP
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
37,913
|
|
|
|
$
|
-
|
|
|
|
|
$
|
37,913
|
|
|
|
$
|
73,139
|
|
|
|
$
|
-
|
|
|
|
|
$
|
73,139
|
|
|
Support and services
|
|
|
|
9,816
|
|
|
|
|
-
|
|
|
|
|
|
9,816
|
|
|
|
|
18,869
|
|
|
|
|
-
|
|
|
|
|
|
18,869
|
|
|
Total revenues
|
|
|
|
47,729
|
|
|
|
|
-
|
|
|
|
|
|
47,729
|
|
|
|
|
92,008
|
|
|
|
|
-
|
|
|
|
|
|
92,008
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
12,847
|
|
|
|
|
(168
|
)
|
|
(a), (c)
|
|
|
12,679
|
|
|
|
|
24,614
|
|
|
|
|
(203
|
)
|
|
(a), (c)
|
|
|
24,411
|
|
|
Support and services
|
|
|
|
3,125
|
|
|
|
|
(161
|
)
|
|
(a)
|
|
|
2,964
|
|
|
|
|
6,101
|
|
|
|
|
(361
|
)
|
|
(a)
|
|
|
5,740
|
|
|
Total cost of revenue
|
|
|
|
15,972
|
|
|
|
|
(329
|
)
|
|
|
|
|
15,643
|
|
|
|
|
30,715
|
|
|
|
|
(564
|
)
|
|
|
|
|
30,151
|
|
|
Gross profit
|
|
|
|
31,757
|
|
|
|
|
329
|
|
|
|
|
|
32,086
|
|
|
|
|
61,293
|
|
|
|
|
564
|
|
|
|
|
|
61,857
|
|
|
Gross profit %
|
|
|
|
66.5
|
%
|
|
|
|
|
|
|
|
|
|
67.2
|
%
|
|
|
|
66.6
|
%
|
|
|
|
|
|
|
|
|
|
67.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
10,512
|
|
|
|
|
(778
|
)
|
|
(a)
|
|
|
9,734
|
|
|
|
|
20,834
|
|
|
|
|
(1,602
|
)
|
|
(a)
|
|
|
19,232
|
|
|
Sales and marketing
|
|
|
|
18,314
|
|
|
|
|
(894
|
)
|
|
(a), (c)
|
|
|
17,420
|
|
|
|
|
35,517
|
|
|
|
|
(1,762
|
)
|
|
(a), (c)
|
|
|
33,755
|
|
|
General and administrative
|
|
|
|
6,608
|
|
|
|
|
(777
|
)
|
|
(a)
|
|
|
5,831
|
|
|
|
|
12,741
|
|
|
|
|
(2,199
|
)
|
|
(a), (b)
|
|
|
10,542
|
|
|
Total operating expenses
|
|
|
|
35,434
|
|
|
|
|
(2,449
|
)
|
|
|
|
|
32,985
|
|
|
|
|
69,092
|
|
|
|
|
(5,563
|
)
|
|
|
|
|
63,529
|
|
|
Income (Loss) from operations
|
|
|
|
(3,677
|
)
|
|
|
|
2,778
|
|
|
|
|
|
(899
|
)
|
|
|
|
(7,799
|
)
|
|
|
|
6,127
|
|
|
|
|
|
(1,672
|
)
|
|
Other income, net
|
|
|
|
27
|
|
|
|
|
-
|
|
|
|
|
|
27
|
|
|
|
|
614
|
|
|
|
|
-
|
|
|
|
|
|
614
|
|
|
Income (Loss) before provision for income tax
|
|
|
|
(3,650
|
)
|
|
|
|
2,778
|
|
|
|
|
|
(872
|
)
|
|
|
|
(7,185
|
)
|
|
|
|
6,127
|
|
|
|
|
|
(1,058
|
)
|
|
Provision for (benefit from) income tax
|
|
|
|
41
|
|
|
|
|
99
|
|
|
(d)
|
|
|
140
|
|
|
|
|
151
|
|
|
|
|
-
|
|
|
(d)
|
|
|
151
|
|
|
Net income (loss)
|
|
|
$
|
(3,691
|
)
|
|
|
$
|
2,679
|
|
|
|
|
$
|
(1,012
|
)
|
|
|
$
|
(7,336
|
)
|
|
|
$
|
6,127
|
|
|
|
|
$
|
(1,209
|
)
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
0.06
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.13
|
|
|
|
|
$
|
(0.03
|
)
|
|
Diluted (e)
|
|
|
$
|
(0.08
|
)
|
|
|
$
|
0.06
|
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.16
|
)
|
|
|
$
|
0.13
|
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
45,900
|
|
|
|
|
|
|
|
|
|
|
45,900
|
|
|
|
|
45,672
|
|
|
|
|
|
|
|
|
|
|
45,672
|
|
|
Diluted (e)
|
|
|
|
45,900
|
|
|
|
|
|
|
|
|
|
|
45,900
|
|
|
|
|
45,672
|
|
|
|
|
|
|
|
|
|
|
45,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Excludes stock-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
|
|
|
$
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
62
|
|
|
|
|
|
|
|
|
Cost of support and services revenue
|
|
|
|
|
|
|
|
|
161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
361
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
|
|
|
778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,602
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
|
|
|
|
885
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,753
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
|
|
|
|
|
|
777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(b) Excludes severance for former Chief Executive Officer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(c) Excludes amortization of acquisition-related intangibles:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
|
|
|
|
$
|
141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
141
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) Excludes the tax impact of the items which are excluded in (a)
to (c) above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(e) Potentially dilutive securities were not included in the
calculation of diluted net loss per share for the periods which
had a net loss because to do so would have been anti-dilutive.
|
|
|
|
|
|
SHORETEL, INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP Q3 PROJECTIONS
|
|
(Amounts in thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ending
|
|
|
|
|
March 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
|
Low
|
|
GAAP gross profit %
|
|
|
|
65.5
|
%
|
|
|
|
64.5
|
%
|
|
Adjustments for stock-based compensation and acquisition-related
intangible asset amortization
|
|
|
|
1.0
|
%
|
|
|
|
1.0
|
%
|
|
Non-GAAP gross profit %
|
|
|
|
66.5
|
%
|
|
|
|
65.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GAAP operating expenses
|
|
|
$
|
42,000
|
|
|
|
$
|
41,000
|
|
|
Adjustments for stock-based compensation and acquisition-related
intangible asset amortization
|
|
|
|
(3,000
|
)
|
|
|
|
(3,000
|
)
|
|
Total non-GAAP operating expenses
|
|
|
$
|
39,000
|
|
|
|
$
|
38,000
|
|

[ Back To TMCnet.com's Homepage ]
|