Revenue
95.7 million U001
2017 Q4 · U001
Exact inputs and evidence
- Revenue: 95721000 U001 Source
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.
95.7 million U001
2017 Q4 · U001
67223000 U001
68657000 U002
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.
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
U001 360.28 million
–
Current period
U001 357.76 million
–
357759000 − 360284000 = -2525000 U001
360284000 U001 · 2015-07-01 – 2016-06-30
Inspect prior input Prior source357759000 U001 · 2016-07-01 – 2017-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−U001 4.79 million
–
Current period
−U001 12.44 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
U001 35.09 million
–
Current period
U001 16.43 million
–
16433000 − 35086000 = -18653000 U001
35086000 U001 · 2015-07-01 – 2016-06-30
Inspect prior input Prior source16433000 U001 · 2016-07-01 – 2017-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
U001 10.83 million
–
Current period
U001 10.94 million
–
10937000 − 10834000 = 103000 U001
10834000 U001 · 2015-07-01 – 2016-06-30
Inspect prior input Prior source10937000 U001 · 2016-07-01 – 2017-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2010 2009-07-01 – 2010-06-30 | 148464000 | 161508000 Derived | -13044000 | -240000 Derived | -12804000 | 6531000 Derived | Source
|
| 2011 2010-07-01 – 2011-06-30 | 200112000 | 212282000 Derived | -12170000 | -707000 Derived | -11463000 | -4573000 Derived | Source
|
| 2012 2011-07-01 – 2012-06-30 | 246632000 | 266851000 Derived | -20219000 | 518000 Derived | -20737000 | 6087000 Derived | Source
|
| 2013 2012-07-01 – 2013-06-30 | 313543000 | 336407000 Derived | -22864000 | 2838000 Derived | -25702000 | -1278000 Derived | Source
|
| 2014 2013-07-01 – 2014-06-30 | 338299000 | 337484000 Derived | 815000 | 1866000 Derived | -1051000 | 24189000 Derived | Source
|
| 2015 2014-07-01 – 2015-06-30 | 359670000 | 361643000 Derived | -1973000 | 2431000 Derived | -4404000 | 29752000 Derived | Source
|
| 2016 2015-07-01 – 2016-06-30 | 360284000 | 362419000 Derived | -2135000 | 2657000 Derived | -4792000 | 24252000 Derived | Source
|
| 2017 2016-07-01 – 2017-06-30 | 357759000 | 369350000 Derived | -11591000 | 852000 Derived | -12443000 | 5496000 Derived | Source
|
Amounts are exact, in U001.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(U001) | Source evidence |
|---|---|---|---|
| 2010 | Revenue | 148464000 |
|
| 2011 | Revenue | 200112000 |
|
| 2012 | Revenue | 246632000 |
|
| 2013 | Revenue | 313543000 |
|
| 2014 | Revenue | 338299000 |
|
| 2015 | Revenue | 359670000 |
|
| 2016 | Revenue | 360284000 |
|
| 2017 | Revenue | 357759000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Year over year | No prior comparable period |
|
| 2011 | Year over year | 34.8% |
|
| 2012 | Year over year | 23.2% |
|
| 2013 | Year over year | 27.1% |
|
| 2014 | Year over year | 7.9% |
|
| 2015 | Year over year | 6.3% |
|
| 2016 | Year over year | 0.2% |
|
| 2017 | Year over year | -0.7% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Operating margin | -8.8% |
|
| 2011 | Operating margin | -6.1% |
|
| 2012 | Operating margin | -8.2% |
|
| 2013 | Operating margin | -7.3% |
|
| 2014 | Operating margin | 0.2% |
|
| 2015 | Operating margin | -0.5% |
|
| 2016 | Operating margin | -0.6% |
|
| 2017 | Operating margin | -3.2% |
|
| 2010 | Net margin | -8.6% |
|
| 2011 | Net margin | -5.7% |
|
| 2012 | Net margin | -8.4% |
|
| 2013 | Net margin | -8.2% |
|
| 2014 | Net margin | -0.3% |
|
| 2015 | Net margin | -1.2% |
|
| 2016 | Net margin | -1.3% |
|
| 2017 | Net margin | -3.5% |
|
| 2010 | Free cash flow margin | 4.4% |
|
| 2011 | Free cash flow margin | -2.3% |
|
| 2012 | Free cash flow margin | 2.5% |
|
| 2013 | Free cash flow margin | -0.4% |
|
| 2014 | Free cash flow margin | 7.2% |
|
| 2015 | Free cash flow margin | 8.3% |
|
| 2016 | Free cash flow margin | 6.7% |
|
| 2017 | Free cash flow margin | 1.5% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(U001) | Source evidence |
|---|---|---|---|
| 2010 | Operating cash flow | 11181000 |
|
| 2011 | Operating cash flow | 1310000 |
|
| 2012 | Operating cash flow | 10315000 |
|
| 2013 | Operating cash flow | 10263000 |
|
| 2014 | Operating cash flow | 35878000 |
|
| 2015 | Operating cash flow | 41145000 |
|
| 2016 | Operating cash flow | 35086000 |
|
| 2017 | Operating cash flow | 16433000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(U001) | Source evidence |
|---|---|---|---|
| 2010 | Free cash flow | 6531000 |
|
| 2011 | Free cash flow | -4573000 |
|
| 2012 | Free cash flow | 6087000 |
|
| 2013 | Free cash flow | -1278000 |
|
| 2014 | Free cash flow | 24189000 |
|
| 2015 | Free cash flow | 29752000 |
|
| 2016 | Free cash flow | 24252000 |
|
| 2017 | Free cash flow | 5496000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010-06-30 | Liabilities / assets | Not reported | No source recorded |
| 2011 | Liabilities / assets | 35.1% |
|
| 2012 | Liabilities / assets | 43.8% |
|
| 2013 | Liabilities / assets | 47.9% |
|
| 2014 | Liabilities / assets | 41.6% |
|
| 2015 | Liabilities / assets | 41.8% |
|
| 2016 | Liabilities / assets | 40.8% |
|
| 2017 | Liabilities / assets | 40.4% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010-06-30 | Current assets / current liabilities | Not reported | No source recorded |
| 2011 | Current assets / current liabilities | 3.1× |
|
| 2012 | Current assets / current liabilities | 1.34× |
|
| 2013 | Current assets / current liabilities | 1.26× |
|
| 2014 | Current assets / current liabilities | 1.23× |
|
| 2015 | Current assets / current liabilities | 1.4× |
|
| 2016 | Current assets / current liabilities | 1.45× |
|
| 2017 | Current assets / current liabilities | 1.54× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2010 2009-07-01 – 2010-06-30 | −U001 12.8 million Exact valueExact value: -12804000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 11.18 million Exact valueExact value: 11181000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 4.65 million Exact valueExact value: 4650000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 6.53 million Calculation and evidence11181000 − 4650000 U001 Exact free cash flow: 6531000 U001
Share or citeThe 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 valueExact value: -11463000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 1.31 million Exact valueExact value: 1310000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 5.88 million Exact valueExact value: 5883000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | −U001 4.57 million Calculation and evidence1310000 − 5883000 U001 Exact free cash flow: -4573000 U001
Share or citeThe 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 valueExact value: -20737000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 10.32 million Exact valueExact value: 10315000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 4.23 million Exact valueExact value: 4228000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 6.09 million Calculation and evidence10315000 − 4228000 U001 Exact free cash flow: 6087000 U001
Share or citeThe 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 valueExact value: -25702000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 10.26 million Exact valueExact value: 10263000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 11.54 million Exact valueExact value: 11541000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | −U001 1.28 million Calculation and evidence10263000 − 11541000 U001 Exact free cash flow: -1278000 U001
Share or citeThe 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 valueExact value: -1051000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 35.88 million Exact valueExact value: 35878000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 11.69 million Exact valueExact value: 11689000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 24.19 million Calculation and evidence35878000 − 11689000 U001 Exact free cash flow: 24189000 U001
Share or citeThe 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 valueExact value: -4404000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 41.15 million Exact valueExact value: 41145000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 11.39 million Exact valueExact value: 11393000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 29.75 million Calculation and evidence41145000 − 11393000 U001 Exact free cash flow: 29752000 U001
Share or citeThe 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 valueExact value: -4792000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 35.09 million Exact valueExact value: 35086000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 10.83 million Exact valueExact value: 10834000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 24.25 million Calculation and evidence35086000 − 10834000 U001 Exact free cash flow: 24252000 U001
Share or citeThe 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 valueExact value: -12443000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 16.43 million Exact valueExact value: 16433000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 10.94 million Exact valueExact value: 10937000 U001 Share or citeThe citation records this snapshot. The page link may show a newer release later. | U001 5.5 million Calculation and evidence16433000 − 10937000 U001 Exact free cash flow: 5496000 U001
Share or citeThe 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.
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