ShoreTel Inc

EDGAR

43 filing records in this dataset, filed from 2007-09-27 to 2017-09-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

95.7 million U001

2017 Q4 · U001

Exact inputs and evidence
Cash and cash equivalents
67.2 million U001 Source
Exact value

67223000 U001

Long-term debt including current maturities
Not available
Shares outstanding
68.7 million U002 Source
Exact value

68657000 U002

Reported share-count change

1.88% · 1.27 million U002

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 67391000 U002 · 2016-06-30· Source
  • 68657000 U002 · 2017-06-30· Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2017-09-08.

Financial data available through: 2017-06-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2017-06-30
  • Operating income: 8 of 11 periods available· newest 2017-06-30
  • Net income: 8 of 11 periods available· newest 2017-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2017-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2017-06-30
  • Total assets: 7 of 11 periods available· newest 2017-06-30
  • Total liabilities: 7 of 11 periods available· newest 2017-06-30
  • Current assets: 7 of 11 periods available· newest 2017-06-30
  • Current liabilities: 7 of 11 periods available· newest 2017-06-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2017-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 of 11 periods available· newest 2017-06-30

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -0.7%

    Prior period

    U001 360.28 million

    –

    Current period

    U001 357.76 million

    –

    Exact inputs and evidence

    357759000 − 360284000 = -2525000 U001

    360284000 U001 · 2015-07-01 – 2016-06-30

    Inspect prior input Prior source

    357759000 U001 · 2016-07-01 – 2017-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −U001 7.65 million

    Prior period

    −U001 4.79 million

    –

    Current period

    −U001 12.44 million

    –

    Exact inputs and evidence

    -12443000 − -4792000 = -7651000 U001

    -4792000 U001 · 2015-07-01 – 2016-06-30

    Inspect prior input Prior source

    -12443000 U001 · 2016-07-01 – 2017-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -53.2%

    Prior period

    U001 35.09 million

    –

    Current period

    U001 16.43 million

    –

    Exact inputs and evidence

    16433000 − 35086000 = -18653000 U001

    35086000 U001 · 2015-07-01 – 2016-06-30

    Inspect prior input Prior source

    16433000 U001 · 2016-07-01 – 2017-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +1%

    Prior period

    U001 10.83 million

    –

    Current period

    U001 10.94 million

    –

    Exact inputs and evidence

    10937000 − 10834000 = 103000 U001

    10834000 U001 · 2015-07-01 – 2016-06-30

    Inspect prior input Prior source

    10937000 U001 · 2016-07-01 – 2017-06-30

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2017 2016-07-01 – 2017-06-30

  • Revenue U001 357.76 million 100% of revenue
  • Cost of revenue U001 43.54 million 12% of revenue
  • Operating expenses U001 238.21 million 67% of revenue
  • Other operating costs Derived U001 87.6 million 24% of revenue
  • Operating income −U001 11.59 million −3.2% of revenue
  • Tax, interest and other Derived U001 852,000 0.2% of revenue
  • Net income −U001 12.44 million −3.5% of revenue

Cash

  • Operating cash flow U001 16.43 million 4.6% of revenue
  • Capital expenditure U001 10.94 million 3.1% of revenue
  • Free cash flow Derived U001 5.5 million 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 109% of revenue.
  • 2011 Operating loss: operating costs were 106% of revenue.
  • 2012 Operating loss: operating costs were 108% of revenue.
  • 2013 Operating loss: operating costs were 107% of revenue.
  • 2014 Net loss: net income was −0.3% of revenue.
  • 2015 Operating loss: operating costs were 101% of revenue.
  • 2016 Operating loss: operating costs were 101% of revenue.
  • 2017 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-07-01 – 2010-06-30148464000 161508000 Derived -13044000 -240000 Derived -12804000 6531000 Derived
Source
2011 2010-07-01 – 2011-06-30200112000 212282000 Derived -12170000 -707000 Derived -11463000 -4573000 Derived
Source
2012 2011-07-01 – 2012-06-30246632000 266851000 Derived -20219000 518000 Derived -20737000 6087000 Derived
Source
2013 2012-07-01 – 2013-06-30313543000 336407000 Derived -22864000 2838000 Derived -25702000 -1278000 Derived
Source
2014 2013-07-01 – 2014-06-30338299000 337484000 Derived 815000 1866000 Derived -1051000 24189000 Derived
Source
2015 2014-07-01 – 2015-06-30359670000 361643000 Derived -1973000 2431000 Derived -4404000 29752000 Derived
Source
2016 2015-07-01 – 2016-06-30360284000 362419000 Derived -2135000 2657000 Derived -4792000 24252000 Derived
Source
2017 2016-07-01 – 2017-06-30357759000 369350000 Derived -11591000 852000 Derived -12443000 5496000 Derived
Source

Amounts are exact, in U001.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

U001 357.8M 2017
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.389.1M291.8M194.6M97.3M0.0201020142017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Revenue148464000
2011Revenue200112000
2012Revenue246632000
2013Revenue313543000
2014Revenue338299000
2015Revenue359670000
2016Revenue360284000
2017Revenue357759000

Revenue growth

Change in revenue from the same financial period one year earlier.

-0.7% 2017
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.38%27%17%7%-4%201020142017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year34.8%
2012Year over year23.2%
2013Year over year27.1%
2014Year over year7.9%
2015Year over year6.3%
2016Year over year0.2%
2017Year over year-0.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -3.2% 2017
Net margin -3.5% 2017
Free cash flow margin 1.5% 2017
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.9.6%4.7%-0.3%-5.2%-10.2%201020142017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-8.8%
2011Operating margin-6.1%
2012Operating margin-8.2%
2013Operating margin-7.3%
2014Operating margin0.2%
2015Operating margin-0.5%
2016Operating margin-0.6%
2017Operating margin-3.2%
2010Net margin-8.6%
2011Net margin-5.7%
2012Net margin-8.4%
2013Net margin-8.2%
2014Net margin-0.3%
2015Net margin-1.2%
2016Net margin-1.3%
2017Net margin-3.5%
2010Free cash flow margin4.4%
2011Free cash flow margin-2.3%
2012Free cash flow margin2.5%
2013Free cash flow margin-0.4%
2014Free cash flow margin7.2%
2015Free cash flow margin8.3%
2016Free cash flow margin6.7%
2017Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

U001 16.4M 2017
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.44.4M33.3M22.2M11.1M0.0201020142017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Operating cash flow11181000
2011Operating cash flow1310000
2012Operating cash flow10315000
2013Operating cash flow10263000
2014Operating cash flow35878000
2015Operating cash flow41145000
2016Operating cash flow35086000
2017Operating cash flow16433000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

U001 5.5M 2017
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.32.5M22.5M12.6M2.6M-7.3M201020142017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(U001)Source evidence
2010Free cash flow6531000
2011Free cash flow-4573000
2012Free cash flow6087000
2013Free cash flow-1278000
2014Free cash flow24189000
2015Free cash flow29752000
2016Free cash flow24252000
2017Free cash flow5496000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

40.4% 2017
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.52%39%26%13%0%2010-06-3020142017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010-06-30Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets35.1%
2012Liabilities / assets43.8%
2013Liabilities / assets47.9%
2014Liabilities / assets41.6%
2015Liabilities / assets41.8%
2016Liabilities / assets40.8%
2017Liabilities / assets40.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.54× 2017
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.35×2.51×1.67×0.84×0.00×2010-06-3020142017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010-06-30Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities3.1×
2012Current assets / current liabilities1.34×
2013Current assets / current liabilities1.26×
2014Current assets / current liabilities1.23×
2015Current assets / current liabilities1.4×
2016Current assets / current liabilities1.45×
2017Current assets / current liabilities1.54×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2010 2009-07-01 – 2010-06-30
−U001 12.8 million
Exact value

Exact value: -12804000 U001

2009-07-01 – 2010-06-30: -12804000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 11.18 million
Exact value

Exact value: 11181000 U001

2009-07-01 – 2010-06-30: 11181000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 4.65 million
Exact value

Exact value: 4650000 U001

2009-07-01 – 2010-06-30: 4650000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 6.53 million
Calculation and evidence

11181000 − 4650000 U001

Exact free cash flow: 6531000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2010-07-01 – 2011-06-30
−U001 11.46 million
Exact value

Exact value: -11463000 U001

2010-07-01 – 2011-06-30: -11463000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 1.31 million
Exact value

Exact value: 1310000 U001

2010-07-01 – 2011-06-30: 1310000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 5.88 million
Exact value

Exact value: 5883000 U001

2010-07-01 – 2011-06-30: 5883000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U001 4.57 million
Calculation and evidence

1310000 − 5883000 U001

Exact free cash flow: -4573000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2011-07-01 – 2012-06-30
−U001 20.74 million
Exact value

Exact value: -20737000 U001

2011-07-01 – 2012-06-30: -20737000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 10.32 million
Exact value

Exact value: 10315000 U001

2011-07-01 – 2012-06-30: 10315000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 4.23 million
Exact value

Exact value: 4228000 U001

2011-07-01 – 2012-06-30: 4228000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 6.09 million
Calculation and evidence

10315000 − 4228000 U001

Exact free cash flow: 6087000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2012-07-01 – 2013-06-30
−U001 25.7 million
Exact value

Exact value: -25702000 U001

2012-07-01 – 2013-06-30: -25702000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 10.26 million
Exact value

Exact value: 10263000 U001

2012-07-01 – 2013-06-30: 10263000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 11.54 million
Exact value

Exact value: 11541000 U001

2012-07-01 – 2013-06-30: 11541000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−U001 1.28 million
Calculation and evidence

10263000 − 11541000 U001

Exact free cash flow: -1278000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2013-07-01 – 2014-06-30
−U001 1.05 million
Exact value

Exact value: -1051000 U001

2013-07-01 – 2014-06-30: -1051000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 35.88 million
Exact value

Exact value: 35878000 U001

2013-07-01 – 2014-06-30: 35878000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 11.69 million
Exact value

Exact value: 11689000 U001

2013-07-01 – 2014-06-30: 11689000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 24.19 million
Calculation and evidence

35878000 − 11689000 U001

Exact free cash flow: 24189000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2014-07-01 – 2015-06-30
−U001 4.4 million
Exact value

Exact value: -4404000 U001

2014-07-01 – 2015-06-30: -4404000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 41.15 million
Exact value

Exact value: 41145000 U001

2014-07-01 – 2015-06-30: 41145000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 11.39 million
Exact value

Exact value: 11393000 U001

2014-07-01 – 2015-06-30: 11393000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 29.75 million
Calculation and evidence

41145000 − 11393000 U001

Exact free cash flow: 29752000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2015-07-01 – 2016-06-30
−U001 4.79 million
Exact value

Exact value: -4792000 U001

2015-07-01 – 2016-06-30: -4792000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 35.09 million
Exact value

Exact value: 35086000 U001

2015-07-01 – 2016-06-30: 35086000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 10.83 million
Exact value

Exact value: 10834000 U001

2015-07-01 – 2016-06-30: 10834000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 24.25 million
Calculation and evidence

35086000 − 10834000 U001

Exact free cash flow: 24252000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2016-07-01 – 2017-06-30
−U001 12.44 million
Exact value

Exact value: -12443000 U001

2016-07-01 – 2017-06-30: -12443000 U001 Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 16.43 million
Exact value

Exact value: 16433000 U001

2016-07-01 – 2017-06-30: 16433000 U001 Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 10.94 million
Exact value

Exact value: 10937000 U001

2016-07-01 – 2017-06-30: 10937000 U001 Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

U001 5.5 million
Calculation and evidence

16433000 − 10937000 U001

Exact free cash flow: 5496000 U001

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

43 filings · 2,682 latest values · 2,682 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001388133, 1388133, edgar:1388133

Also known as ShoreTel Inc, ShoreTel Inc