ShoreTel, Inc.
ShoreTel Inc (Form: 10-Q, Received: 05/10/2013 12:54:06)


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

Form 10-Q
 
(Mark one)
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended March 31, 2013
 
OR
 
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from              to             
 
Commission File Number 001-33506
 

  SHORETEL, INC.
(Exact name of registrant as specified in its charter)
 
Delaware
 
77-0443568
(State or other jurisdiction of incorporation or organization)
 
(I.R.S. Employer Identification No.)
     
960 Stewart Drive, Sunnyvale, California
 
94085-3913
(Address of principal executive offices)
 
(Zip Code)
 
(408) 331-3300
(Registrant’s telephone number, including area code)
 

 
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   x     No   ¨
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   x     No   ¨
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
 
Large accelerated filer
¨
Accelerated filer
x
       
Non-accelerated filer
¨   (Do not check if a smaller reporting company)
Smaller reporting company
¨
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes   ¨     No   x
 
As of April 26, 2013, 58,859,185 shares of the registrant’s common stock were outstanding.



 
 

 
 
SHORETEL, INC. AND SUBSIDIARIES
 
FORM 10-Q for the Quarter Ended March 31, 2013
 
INDEX
 
   
Page
PART I: Financial Information
 
     
Item 1
Financial Statements
3
 
3
 
4
 
5
 
6
 
7
Item 2
20
Item 3
33
Item 4
34
   
PART II: Other information
 
     
Item 1
34
Item 1A
34
Item 2
35
Item 3
35
Item 4
35
Item 5
35
Item 6
35
 
36
 
37
 
 
2

 
PART I. FINANCIAL INFORMATION
 
ITEM 1:
FINANCIAL STATEMENTS
 
SHORETEL, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share amounts)
(Unaudited)
 
   
March 31,
2013
   
June 30,
2012
 
ASSETS
           
Current assets:
           
Cash and cash equivalents
  $ 36,773     $ 37,120  
Short-term investments
    11,598       18,375  
Accounts receivable, net of allowances of $650 as of March 31, 2013 and $774 as of June 30, 2012
    32,085       34,198  
Inventories
    21,991       20,212  
Indemnification asset
    5,674       6,570  
Prepaid expenses and other current assets
    5,531       5,275  
Total current assets
    113,652       121,750  
Property and equipment - net
    16,390       10,495  
Goodwill
    122,750       122,665  
Intangible assets - net
    40,125       45,304  
Other assets
    3,467       2,939  
Total assets
  $ 296,384     $ 303,153  
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable
  $ 15,098     $ 9,697  
Accrued liabilities and other
    16,622       16,134  
Accrued employee compensation
    11,185       12,151  
Accrued taxes and surcharges
    10,138       7,852  
Purchase consideration
    3,525       9,398  
Deferred revenue
    35,452       35,829  
Total current liabilities
    92,020       91,061  
                 
Long-term revolving credit facility, net of debt issuance costs
    29,974       19,946  
Long-term deferred revenue
    14,628       13,683  
Long-term purchase consideration
    -       3,305  
Other long-term liabilities
    3,700       4,926  
Total liabilities
    140,322       132,921  
Commitments and contingencies (Note 13)
               
Stockholders' equity:
               
Preferred stock, par value $.001 per share, authorized 5,000 shares; no shares issued and outstanding
           
Common stock and additional paid-in capital, par value $.001 per share, authorized 500,000; shares issued and outstanding, 58,799 and 58,057 shares as of March 31, 2013 and June 30, 2012, respectively
    319,881       310,646  
Accumulated other comprehensive income (loss)
    (1 )     2  
Accumulated deficit
    (163,818 )     (140,416 )
Total stockholders’ equity
    156,062       170,232  
Total liabilities and stockholders’ equity
  $ 296,384     $ 303,153  

See Notes to Condensed Consolidated Financial Statements
 
 
3


SHORETEL, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
 
   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
Revenue:
                       
Product
  $ 45,511     $ 42,440     $ 135,114     $ 130,901  
Hosted and related services
    18,239       1,294       50,988       1,294  
Support and services
    14,570       12,570       41,838       35,979  
Total revenue
    78,320       56,304       227,940       168,174  
Cost of revenue:
                               
Product  (1)
    15,392       14,160       46,248       44,718  
Hosted and related services  (1)
    11,418       780       31,960       780  
Support and services  (1)
    4,070       4,104       12,538       11,988  
Total cost of revenue
    30,880       19,044       90,746       57,486  
Gross profit
    47,440       37,260       137,194       110,688  
Operating expenses:
                               
Research and development  (1)
    13,065       13,137       39,213       37,190  
Sales and marketing  (1)
    29,497       22,566       91,992       65,384  
General and administrative  (1)
    9,270       6,541       27,157       19,519  
Acquisition-related costs
    -       4,488       -       4,488  
Total operating expenses
    51,832       46,732       158,362       126,581  
Loss from operations
    (4,392 )     (9,472 )     (21,168 )     (15,893 )
Other income (expense):
                               
Interest income
    25       64       118       190  
Interest expense
    (364 )     (45 )     (1,453 )     (93 )
Other income (expense), net
    (219 )     (23 )     (551 )     (696 )
Total other expense
    (558 )     (4 )     (1,886 )     (599 )
Loss before provision for (benefit from) income tax
    (4,950 )     (9,476 )     (23,054 )     (16,492 )
Provision for (benefit from) income tax
    61       (964 )     348       (800 )
Net loss
  $ (5,011 )   $ (8,512 )   $ (23,402 )   $ (15,692 )
Net loss per share - basic and diluted
  $ (0.09 )   $ (0.17 )   $ (0.41 )   $ (0.33 )
Shares used in computing net loss per share - basic and diluted (2)
    58,755       49,126       58,500       48,196  
                                 
(1) Includes stock-based compensation expense as follows:
                       
Cost of product revenue
  $ 14     $ 32     $ 98     $ 106  
Cost of hosted and related service revenue
    39       -       117       -  
Cost of support and services revenue
    154       210       600       618  
Research and development
    500       901       2,478       2,824  
Sales and marketing
    530       1,039       2,465       3,106  
General and administrative
    812       978       3,143       3,028  
Total stock-based compensation expense
  $ 2,049     $ 3,160     $ 8,901     $ 9,682  

(2) Potentially dilutive securities were not included in the computation of diluted net loss per share for the periods which had a net loss because to do so would have been anti-dilutive.
 
See Notes to Condensed Consolidated Financial Statements
 
 
4


SHORETEL, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(In thousands)
(Unaudited)

   
Three Months Ended March 31,
   
Nine Months Ended March 31,
 
   
2013
   
2012
   
2013
   
2013
 
   
(In thousands)
   
(In thousands)
 
Net loss
  $ (5,011 )   $ (8,512 )   $ (23,402 )   $ (15,692 )
Other comprehensive income (loss), net of tax:
                               
Unrealized gains (loss) on short-term investments
    (4 )     35       (3 )     (35 )
Other comprehensive income (loss)
    (4 )     35       (3 )     (35 )
                                 
Comprehensive loss
  $ (5,015 )   $ (8,477 )   $ (23,405 )   $ (15,727 )

See Notes to Condensed Consolidated Financial Statements
 
 
5

 
SHORETEL, INC. AND SUBSIDIARIES
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
   
Nine Months Ended
 
   
March 31,
 
   
2013
   
2012
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net loss
  $ (23,402 )   $ (15,692 )
Adjustments to reconcile net loss to net cash provided by operating activities:
               
Depreciation and amortization
    11,664       5,151  
Stock-based compensation expense
    8,901       9,682  
Amortization of premium on investments
    145       178  
Loss on disposal of property and equipment
    87       27  
Benefit for doubtful accounts receivable
    -       141  
Release of deferred tax valuation allowance
    -       (1,040 )
Change in fair value of purchase consideration
    822       -  
Changes in assets and liabilities, net of effect of acquisition:
               
Accounts receivable
    2,113       3,754  
Inventories
    (1,528 )     (4,035 )
Indemnification asset
    896       (6,570 )
Prepaid expenses and other current assets
    (256 )     (1,552 )
Other assets
    (528 )     (365 )
Accounts payable
    4,943       2,932  
Accrued liabilities and other
    (483 )     1,872  
Accrued employee compensation
    (966 )     (1,643 )
Accrued taxes and surcharges
    2,286       6,570  
Purchase consideration
    (868 )     -  
Deferred revenue
    568       10,531  
Net cash provided by operating activities
    4,394       9,941  
                 
CASH FLOWS FROM INVESTING ACTIVITES:
               
Purchases of property and equipment
    (9,718 )     (2,625 )
Purchases of investments
    (11,210 )     (39,109 )
Proceeds from sale/maturities of investments
    17,839       33,958  
Business acquisitions, net of cash acquired
    -       (78,108 )
Purchases of patents, technology and internally developed software
    (1,929 )     (550 )
Payments of purchase consideration associated with acquisition
    (9,132 )     -  
Net cash used in investing activities
    (14,150 )     (86,434 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from issuance of common stock
    1,070       2,722  
Taxes paid on vested and released stock awards
    (736 )     (543 )
Borrowings from line of credit
    21,974       24,947  
Payments made for line of credit
    (12,008 )     -  
Payments made for capital leases
    (891 )     -  
Net cash provided by financing activities
    9,409       27,126  
                 
NET DECREASE IN CASH AND CASH EQUIVALENTS
    (347 )     (49,367 )
CASH AND CASH EQUIVALENTS - Beginning of period
    37,120       89,695  
CASH AND CASH EQUIVALENTS - End of period
  $ 36,773     $ 40,328  
                 
SUPPLEMENTAL CASH FLOW DISCLOSURE:
               
Cash paid for interest
  $ 716     $ 92  
Cash paid for taxes
  $ 138     $ 215  
                 
NONCASH INVESTING AND FINANCING ACTIVITIES:
               
                 
Fair value of contingent consideration payable to M5
  $ -     $ 12,500  
Shares issued as consideration in M5 acquisition
  $ -     $ 53,675  
Property, plant and equipment acquired on capital lease
  $ 41     $ 67  
Unpaid portion of property and equipment purchases included in period-end accruals
  $ 1,202     $ 151  

See Notes to Condensed Consolidated Financial Statements
 
 
6

 
SHORETEL, INC. AND SUBSIDIARIES
 
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
1. Description of Business
 
ShoreTel, Inc. and its subsidiaries (referred herein as “the Company”) is a leading provider of pure Internet Protocol, or IP, Unified Communications systems for enterprises while offering both premise-based and hosted business solutions. The Company’s premise systems are based on its distributed software architecture and switch-based hardware platforms which enable multi-site enterprises to be served by a single telecommunications system. The Company’s premise systems enable a single point of management, easy installation and a high degree of scalability and reliability, and provide end users with a consistent, full suite of features across the enterprise, regardless of location. As a result, management believes that the Company’s systems enable enhanced end user productivity and provide lower total cost of ownership and higher customer satisfaction than alternative systems.  The Company also offers a hosted solution based on the Company’s proprietary Unified Communication platform. The hosted solution offers a secure and managed business communications solution to enterprises with minimal capital investment required. The Company’s hosted architecture offers a wide variety of applications and services which provide a full user experience along with the capability to scale based on a customer’s evolving needs.
 
2. Basis of Presentation and Significant Accounting Policies
 
The accompanying condensed consolidated financial statements as of March 31, 2013, and for the three and nine months ended March 31, 2013 and 2012 have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such rules and regulations. However, the Company believes that the disclosures are adequate to make the information presented not misleading. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and the notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2012. In the opinion of management, all adjustments (primarily consisting of normal recurring adjustments) considered necessary for a fair statement have been included.
 
The condensed consolidated balance sheet at June 30, 2012 has been derived from the audited consolidated financial statements as of that date but does not include all of the information and footnotes included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2012. The results of operations for the three and nine months ended March 31, 2013 are not necessarily indicative of the operating results to be expected for the full fiscal year or any future periods.
 
In connection with the M5 Networks, Inc. (“M5”) acquisition, the consolidated balance sheet at June 30, 2012 has been recast to include retrospective purchase accounting adjustments. These adjustments were retrospectively applied to the March 23, 2012 acquisition date balance sheet. These adjustments pertain to measurement period adjustments during the nine months ended March 31, 2013 based on the valuation of assets acquired and liabilities assumed in the M5 acquisition. The effect on the consolidated balance sheet at June 30, 2012, as a result of the recast, is an increase in indemnification asset of $6.6 million, a decrease to property and equipment of $2.3 million, an increase to goodwill of $2.5 million, an increase to other assets of $1.0 million, a decrease in accounts payable of $50,000, an increase in accrued liabilities and other of $0.3 million, an increase of accrued taxes and surcharges of $6.6 million and an increase to other long-term liabilities of $0.9 million.  The effect on the consolidated statement of cash flow for the nine months ended March 31, 2012, as a result of the recast, is an increase in the indemnification asset of $6.6 million and an increase in accrued taxes and surcharges of $6.6 million.
 
Reclassifications
 
Accrued taxes and surcharges of $1.3 million have been reclassified from accrued liabilities and other to a separate line item in the consolidated balance sheets at June 30, 2012, to conform to the presentation at March 31, 2013.
 
Computation of Net Loss per Share
 
Basic net loss per share is determined by dividing net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per share is determined by dividing net loss by the weighted average number of common shares used in the basic loss per share calculation plus the number of common shares that would be issued assuming conversion of all potentially dilutive securities outstanding under the treasury stock method. Dilutive securities of 11.2 million and 9.8 million shares were not included in the computation of diluted net loss per share for the three and nine months ended March 31, 2013 and 2012, respectively, because such securities were anti-dilutive.
 
 
7

 
Concentration of Credit Risk
 
Financial instruments, which potentially subject the Company to concentrations of credit risk, consist principally of cash and cash equivalents, short-term investments and accounts receivable. As of March 31, 2013, all of the Company’s cash and cash equivalents and short-term investments were managed by multiple financial institutions. Accounts receivable are typically unsecured and are derived from revenue earned from customers. The Company performs ongoing credit evaluations of its customers and maintains allowances for potential credit losses.  Accounts receivable from one value-added distributor accounted for 26% of total accounts receivable at March 31, 2013. At June 30, 2012 one value-added distributor accounted for 22% of the total accounts receivable.
 
Revenue Recognition
 
The Company’s revenue recognition policy from products and services of its premise and hosted segments is included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2012.
 
Recent Accounting Pronouncements
 
In December 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (ASU) No. 2011-11, Balance Sheet (Topic 210) - Disclosures about Offsetting Assets and Liabilities (ASU 2011-11) , that requires an entity to disclose additional information about offsetting and related arrangements to enable users of the financial statements to understand the effect of those arrangements on the financial position. ASU 2011-11 will be effective for the Company beginning July 1, 2013. The adoption of ASU 2011-11 may impact future disclosures but will not impact the Company’s consolidated financial statements.

In September 2011, the FASB issued ASU No. 2011-8, Intangibles - Goodwill and Other (Topic 350) - Testing Goodwill for Impairment (ASU 2011-8) , which provides guidance on testing goodwill for impairment. The new guidance provides an entity the option to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If an entity determines that this is the case, it is required to perform the currently prescribed two-step goodwill impairment test to identify potential goodwill impairment and measure the amount of goodwill impairment loss to be recognized for that reporting unit (if any). If an entity determines that the fair value of a reporting unit is greater than its carrying amount, the two-step goodwill impairment test is not required. The new guidance was effective for the Company beginning July 1, 2012. The adoption of ASU 2011-8 did not have an impact on the Company’s consolidated financial statements.

In June 2011, the FASB issued ASU No. 2011-5, Comprehensive Income (Topic 220) - Presentation of Comprehensive Income , which requires companies to present the total of comprehensive income (loss), the components of net income (loss), and the components of other comprehensive income (loss) either as a single continuous statement of comprehensive income (loss) or in two separate but consecutive statements. This update eliminates the option to present the components of other comprehensive income (loss) as part of the statement of changes in stockholders’ equity. In December 2011, the FASB deferred the effective date of the specific requirement to present items that are reclassified out of accumulated other comprehensive income (loss) to net income (loss) alongside their respective components of net income (loss) and other comprehensive income (loss). The Company has adopted the disclosure provisions on a retrospective basis, except for the provision deferred. This adoption did not have an impact on the Company’s results of operations or financial position, but resulted in the presentation of a separate consolidated statement of comprehensive loss. The deferred provision will be adopted in the three months ended September 30, 2013 and is not expected to have an impact on the Company’s consolidated financial statements.

In July 2012, the FASB issued ASU No. 2012-2, Intangibles - Goodwill and Other (Topic 350) - Testing Goodwill for Impairment (ASU 2012-2) , an accounting standard update intended to simplify how an entity tests indefinite-lived intangible assets other than goodwill for impairment by providing entities with an option to perform a qualitative assessment to determine whether further impairment testing is necessary. This accounting standard update will be effective for the Company beginning in the first quarter of fiscal 2014, and early adoption is permitted. The adoption of this accounting standard update is not expected to have a material impact on the Company's Consolidated Financial Statements.
 
3. Business Combination
 
M5 Networks, Inc. Acquisition
 
On March 23, 2012, the Company acquired all outstanding common stock of M5 Networks, Inc., a privately-held company based in New York and a provider of hosted unified communications solutions.  The acquisition of M5 allows the Company to expand its product offering to include Unified Communication product and services over cloud-based platforms. The purchase consideration includes 9.5 million shares issued to the shareholders of M5, cash payment of $80.9 million, and additional cash earn-outs (not to exceed $13.7 million in aggregate) payable over the next two years contingent upon achieving certain revenue targets for the twelve months ending December 31, 2012. The shares issued as consideration are valued based on the closing stock price of the Company’s common stock on March 23, 2012, (representing a Level 1 measurement). As revenue targets related to the contingent consideration were met in full on December 31, 2012, the Company paid $10.0 million in March 2013 and will pay the full remaining $3.7 million in January 2014. Any changes in the fair value of contingent consideration from events after the acquisition date were recognized in earnings of the period when the event occurred (See Note 5 to the Condensed Consolidated Financial Statements for additional information on the fair value of purchase consideration). The summary of the purchase consideration is as follows:
 
 
8

 
In thousands
     
Cash
  $ 80,932  
Fair value of shares issued
    53,675  
Fair value of contingent consideration
    12,500  
    $ 147,107  

In accordance with ASC 805, Business Combinations , the acquisition of M5 was recorded as a purchase business acquisition. Under the purchase method of accounting, the fair value of the consideration was allocated to assets and liabilities assumed at their fair values. The fair value of purchased identifiable intangible assets and contingent earn-outs were derived from model-based valuations from significant unobservable inputs (“Level 3 inputs”) determined by management. The fair value of purchased identifiable intangible assets was determined using the Company’s discounted cash flow models from operating projections prepared by management using market participant rates ranging from 11.5% to 13.0%. The fair value of contingent earn-outs was derived using a probability-based approach that includes significant unobservable inputs. Refer to Note 5 for additional details of the inputs used to determine the fair value of the contingent earn-out. The excess of the fair value of consideration paid over the fair values of net assets and liabilities acquired and identifiable intangible assets resulted in recognition of goodwill of approximately $115.3 million. The goodwill consists largely of expected synergies from combining the operations of M5 with that of the Company. The related goodwill recognized is not deductible for income tax purposes. All of the goodwill recorded in the M5 purchase price allocation is assigned to the hosted segment.

Purchase Price Allocation
 
The Company prepared an initial determination of the fair value of assets acquired and liabilities assumed as of the acquisition date using preliminary information. In accordance with ASC 805, during the measurement period an acquirer shall retrospectively adjust the provisional amounts recognized at the acquisition date to reflect information obtained about facts and circumstances that existed as of the acquisition date that, if known, would have affected the measurement of the amounts recognized as of the acquisition date. Accordingly, the Company has recognized measurement period adjustments made during both the fourth quarter of 2012 and the first, second and third quarters of 2013 to the fair value of certain assets acquired and liabilities assumed as a result of further refinements in the Company’s estimates. These adjustments were retrospectively applied to the March 23, 2012 acquisition date balance sheet. The effect of these adjustments on the preliminary purchase price allocation was an increase in goodwill of $3.5 million, a decrease in current assets of $0.3 million, a decrease in other long-term assets of $2.2 million, an increase in deferred tax liability, net of $0.1 million, an increase in other liabilities assumed of $0.6 million and an increase in cash paid as part of the purchase consideration of $0.3 million. None of the adjustments had a material impact on the Company’s previously reported results of operations.

The total purchase price was allocated to M5’s net tangible and identifiable intangible assets based on their estimated fair values as of March 23, 2012, including retrospective adjustments, as set forth below. The following is the purchase price allocation:
 
 
9

 
   
In thousands
   
Estimated useful lives
(in years)
 
Current assets
  $ 5,870        
Intangible assets:
             
Existing technology
    15,700       3-8  
In process research and development
    1,700      
(a)
 
Customer relationships
    23,000       7  
Non-compete agreements
    300       2  
Goodwill
    115,335          
Other long-term assets
    2,651          
Deferred tax liability, net
    (1,145 )        
Other liabilities assumed
    (16,304 )        
    $ 147,107          
 
 
(a) 
In process research and development is not subject to amortization until the associated project has been completed. Alternatively, if the associated project is determined not to be viable, it will be expensed in the period when such determination is made.
 
The excess of purchase consideration over the fair value of net tangible and identifiable intangible assets acquired was recorded as goodwill. The fair values assigned to tangible and identifiable intangible assets acquired and liabilities assumed are based on management’s estimates and assumptions. The Company finalized the allocation of purchase price during the three months ended March 31, 2013.

In addition to the measurement period adjustment impacting the purchase price allocation, the Company recognized a measurement period adjustment of $6.6 million related to the change in estimate of the sales, use and telecommunications taxes that existed as of the acquisition date. This adjustment was retrospectively applied to March 23, 2012 to recognize the indemnification asset and increase the accrued taxes and surcharges to record amounts as if they had been known as of acquisition date and the balance sheet presentation as of June 30, 2012 has been updated for these amounts. The indemnification asset represents reimbursement the Company reasonably expects to receive from the escrow funds, currently held by an outside bank, pursuant to the M5 acquisition agreement. At March 31, 2013, the Company had a $5.7 million indemnification asset and $10.1 million accrued taxes and surcharges liability recorded in the consolidated balance sheets which related to pre-acquisition and post-acquisition sales, use and telecommunications taxes based on the Company’s refined methodology used to calculate these estimated amounts.
 
 
10

 
4. Balance Sheet Details
 
Balance sheet components consist of the following:
 
   
March 31,
   
June 30,
 
   
2013
   
2012
 
   
(Amounts in thousands)
 
Inventories:
           
Raw materials
  $ 128     $ 130  
Distributor inventory
    866       1,858  
Finished goods
    20,997       18,224  
Total inventories
  $ 21,991     $ 20,212  
                 
Property and equipment:
               
Computer equipment and tooling
  $ 21,965     $ 16,381  
Software
    3,459       2,710  
Furniture and fixtures
    3,051       2,210  
Leasehold improvements & others
    6,198       2,985  
Total property and equipment
    34,673       24,286  
Less accumulated depreciation and amortization
    (18,283 )     (13,791 )
Property and equipment – net
  $ 16,390     $ 10,495  
                 
Deferred revenue:
               
Product
  $ 2,765     $ 5,803  
Support and services
    44,678       40,963  
Hosted and related services
    2,637       2,746  
Total deferred revenue
  $ 50,080     $ 49,512  
 
Intangible Assets:
 
The following is a summary of the Company’s intangible assets as of the following dates (in thousands):
 
   
March 31, 2013
   
June 30, 2012
 
   
Gross Carrying ‎ Amount
   
Accumulated‎ Amortization
   
Net   Carrying‎ Amount
   
Gross Carrying ‎ Amount
   
Accumulated‎ Amortization
   
Net   Carrying‎ Amount
 
Patents
  $ 3,810     $ (2,250 )   $ 1,560     $ 3,485     $ (1,673 )   $ 1,812  
Technology
    22,948       (7,538 )     15,410       22,848       (3,673 )     19,175  
Customer relationships
    23,300       (3,596 )     19,704       23,300       (1,042 )     22,258  
Non-compete agreements
    300       (153 )     147       300       (41 )     259  
Intangible assets in process and other
    3,304       -       3,304       1,800       -       1,800  
Intangible assets
  $ 53,662     $ (13,537 )   $ 40,125     $ 51,733     $ (6,429 )   $ 45,304  
 
The intangible assets that are amortizable have estimated useful lives of two to eight years. During the three months ended March 31, 2013, the Company capitalized $0.4 million related to software development costs.  During the nine months ended March 31, 2013, the Company capitalized $1.6 million related to software development costs and purchased $0.3 million of patents.
 
 
11

 
Research and development costs are expensed as incurred. In accordance with ASC 985-20, Costs of Computer Software to be Sold, Leased, or Marketed , development costs of computer software to be sold, leased, or otherwise marketed are subject to capitalization beginning when a product’s technological feasibility has been established and ending when a product is available for general release to customers. Such costs are amortized using the straight-line method over the estimated economic life of the product. The Company evaluates the realizability of the assets and the related periods of amortization on a regular basis. Judgment is required in determining when technological feasibility of a product is established as well as its economic life. In most instances, the Company’s products are released soon after technological feasibility has been established; therefore, costs incurred subsequent to achievement of technological feasibility are usually not significant.
 
During the three and nine months ended March 31, 2013, the Company capitalized $0.4 million and $1.6 million of software development costs related to new products, respectively.  The software is not yet available for general release to customers; therefore, no amortization expense has been recognized related to these capitalized software costs.  The Company did not capitalize any software development costs for the three and nine months ended March 31, 2012.
 
Amortization of intangible assets for the three months ended March 31, 2013 and 2012 was $2.4 million and $0.9 million, respectively. For the nine months ended March 31, 2013 and 2012, amortization of intangible assets was $7.2 million and $2.2 million, respectively.
 
The estimated amortization expenses for intangible assets for the next five years and thereafter are as follows (in thousands):
 
Years Ending June 30,
     
2013 (remaining three months)
  $ 2,380  
2014
    8,973  
2015
    7,080  
2016
    6,399  
2017
    5,519  
Thereafter
    6,470  
Total
  $ 36,821  
 
Short-Term Investments:
 
The following tables summarize the Company’s short-term investments (in thousands):
 
   
Amortized
   
Gross Unrealized
   
Gross Unrealized
       
   
Cost
   
Gains
   
Losses
   
Fair Value
 
As of March 31, 2013
                       
Corporate notes and commercial paper
  $ 11,599     $ 2     $ (3 )   $ 11,598  
Total short-term investments
  $ 11,599     $ 2     $ (3 )   $ 11,598  
                                 
As of June 30, 2012
                               
Corporate notes and commercial paper
  $ 10,667     $ 6     $ (2 )   $ 10,671  
U.S. Government agency securities
    7,706       -       (2 )     7,704  
Total short-term investments
  $ 18,373     $ 6     $ (4 )   $ 18,375  

 
12

 
The following table summarizes the maturities of the Company’s fixed income securities (in thousands):
 
   
Amortized Cost
   
Fair Value
 
As of March 31, 2013
           
Less than 1 year
  $ 7,605     $ 7,604  
Due in 1 to 3 years
    3,994       3,994  
Total
  $ 11,599     $ 11,598  
                 
   
Amortized Cost
   
Fair Value
 
As of June 30, 2012
               
Less than 1 year
  $ 10,312     $ 10,316  
Due in 1 to 3 years
    8,061       8,059  
Total
  $ 18,373     $ 18,375  
 
Actual maturities may differ from the contractual maturities because borrowers may have the right to call or prepay certain obligations.
 
5. Fair Value Disclosure
 
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal market (or most advantageous market, in the absence of a principal market) for the asset or liability in an orderly transaction between market participants at the measurement date. Further, entities are required to maximize the use of observable inputs and minimize the use of unobservable inputs in measuring fair value, and to utilize a three-level fair value hierarchy that prioritizes the inputs used to measure fair value. The three levels of inputs used to measure fair value are as follows:
 
 
Level 1 — Quoted prices in active markets for identical assets or liabilities.
 
 
Level 2 — Observable inputs other than quoted prices included within Level 1, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and inputs other than quoted prices that are observable or are derived principally from, or corroborated by, observable market data by correlation or other means.
 
 
Level 3 — Unobservable inputs that are supported by little or no market activity, are significant to the fair value of the assets or liabilities, and reflect our own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.
 
The tables below set forth the Company’s financial instruments and liabilities measured at fair value on a recurring basis (in thousands):
 
   
March 31, 2013
 
   
Fair Value
   
Level 1
   
Level 2
   
Level 3
 
Assets:
                       
Cash and cash equivalents:
                       
Money market funds
  $ 1,488     $ 1,488     $ -     $ -  
U.S. Government agency securities
    500       -       500       -  
Corporate notes and commercial paper
    150       -       150       -  
Short-term investments:
                               
Corporate notes and commercial paper
    11,598       -       11,598       -  
Total assets measured and recorded at fair value
  $ 13,736     $ 1,488     $ 12,248     $ -  
Liabilities:
                               
Acquisition-related consideration (See Note 3)
  $ 3,525     $ -     $ 3,525     $ -  
 
The above table excludes $34.6 million of cash balances on deposit at banks.
 
 
13

 
   
June 30, 2012
 
   
Fair Value
   
Level 1
   
Level 2
   
Level 3
 
Assets:
                       
Cash and cash equivalents:
                       
Money market funds
  $ 10,322     $ 10,322     $ -     $ -  
Short-term investments:
                               
Corporate notes and commercial paper
    10,671       -       10,671       -  
U.S. Government agency securities
    7,704       -       7,704       -  
Total assets measured and recorded at fair value
  $ 28,697     $ 10,322     $ 18,375     $ -  
Liabilities:
                               
Acquisition-related contingent consideration (See Note 3)
  $ 12,703     $ -     $ -     $ 12,703  
 
The above table excludes $26.8 million of cash balances on deposit at banks.
 
The foreign exchange forward contracts outstanding as of March 31, 2013 are entered into by the Company on the last day of the period. Given the relatively short duration such contracts are outstanding in relation to changes in potential market rates, the change in the fair value is not material and is not reflected either as an asset or a liability.
 
Money market funds are classified within Level 1 of the fair value hierarchy because they are valued using quoted market prices in active markets. Short-term investments are classified within Level 2 of the fair value hierarchy because they are valued based on other observable inputs, including broker or dealer quotations, or alternative pricing sources. When quoted prices in active markets for identical assets or liabilities are not available, the Company relies on non-binding quotes from independent pricing services. Non-binding quotes are based on proprietary valuation models prepared by independent pricing services. These models use algorithms based on inputs such as observable market data, quoted market prices for similar instruments, historical pricing trends of a security as relative to its peers, internal assumptions of the independent pricing service and statistically supported models. The Company corroborates the reasonableness of non-binding quotes received from the independent pricing service by comparing them to the (a) actual experience gained from the purchases and redemption of investment securities, (b) quotes received on similar securities obtained when purchasing securities and (c) monitoring changes in ratings of similar securities and the related impact on the fair value. The types of instruments valued based on other observable inputs include corporate notes and commercial paper and U.S. Government agency securities. The Company reviewed financial and non-financial assets and liabilities and concluded that there were no material impairment charges during the three and nine months ended March 31, 2013 and 2012, respectively. The Company reviews the fair value hierarchy on a quarterly basis. Changes in the ability to observe valuation inputs may result in a reclassification of levels of certain securities within the fair value hierarchy. The Company recognizes transfers into and out of levels within the fair value hierarchy as of the date in which the actual event or change in circumstances that caused the transfer occurs. There were no transfers between Level 1 and Level 2 of the fair value hierarchy.
 
The Company measures the fair value of outstanding debts for disclosure purposes on a recurring basis. As of March 31, 2013 and June 30, 2012, long-term debt of $30.0 million and $20.0 million, respectively, is reported at amortized cost. This outstanding debt is classified at Level 2 as it is not actively traded and is valued using a discounted cash flow model that uses observable market inputs. Based on the discounted cash flow model, the fair value of the outstanding debt approximates amortized cost.
 
The purchase consideration for the Company’s acquisition of M5 included a contingent portion ranging from zero to $13.7 million and was subject to the achievement of certain revenue targets. As these revenue targets were met in full on December 31, 2012, we paid $10.0 million in March 2013 and will pay the full remaining $3.7 million in January 2014. As the $3.7 million cash payment will happen in the future, the fair value of this as of March 31, 2013 was determined by taking the present value of these future cash payments using a present value discount rate of 6.0%. The purchase consideration is classified within Level 2 of the fair value hierarchy since it is based on observable inputs. During the nine months ended March 31, 2013, the purchase consideration was reclassified from a Level 3 to a Level 2 liability due to the change from unobservable to observable inputs used to calculate the fair value. The transfer in fair value hierarchy levels for the purchase consideration balances remaining unpaid as of March 31, 2013 is as follows (in thousands):

   
Acquisition-Related Consideration
 
Level 3 transfer out value
  $ (3,525 )
Level 2 transfer in value
    3,525  
Gain (loss) on transfer
  $ -  
 
 
14

 
The change in the fair value of our purchase consideration liability is as follows (in thousands):
 
   
Fair Value
 
As of June 30, 2012
  $ 12,703  
Add: Adjustment to purchase consideration
    822  
Less: Payment of purchase consideration
    (10,000 )
As of March 31, 2013
  $ 3,525  
 
Assets and Liabilities That Are Measured at Fair Value on a Nonrecurring Basis
 
Non-financial assets such as goodwill, intangible assets, and property, plant, and equipment are evaluated for impairment and adjusted to fair value using Level 3 inputs, only when an impairment is recognized. Fair values are considered Level 3 when management makes significant assumptions in developing a discounted cash flow model based upon a number of considerations including projections of revenues, earnings and a discount rate. In addition, in evaluating the fair value of goodwill impairment, further corroboration is obtained using our market capitalization. There was no impairment recorded in the three and nine months ended March 31, 2013.
 
6. Line of credit
 
On March 15, 2012, the Company entered into a secured credit agreement (the “Credit Facility”).  The Credit Facility includes a revolving loan facility for an aggregate principal amount not exceeding $50 million. The Credit Facility matures on the fifth anniversary of its closing (March 15, 2017) and is payable in full upon maturity. The amounts borrowed and repaid under the Credit Facility are available for future borrowings.  The borrowings under the Credit Facility will accrue interest either (at the election of the Company) at (i) the London interbank offered rate then in effect, plus a margin of between 2.00% and 2.50%, which will be based on the Company’s consolidated EBITDA (as defined in the Credit Facility), or (ii) the higher of (a) the bank’s publicly-announced prime rate then in effect and (b) the federal funds rate plus 0.50%, in each case of (a) or (b), plus a margin of between 0.00% and 0.50%, which will be based upon the Company’s consolidated EBITDA.  The Company also pays annual commitment fees during the term of the Credit Facility which varies depending on the Company’s consolidated EBITDA. The Credit Facility is secured by substantially all of the Company’s assets. The amounts borrowed are recorded as long-term debt, net of the financing costs, in the Company’s consolidated financial statements. As of March 31, 2013, the Company had an additional $9.1 million available for borrowing under the Credit Facility.
 
The Credit Facility contains customary affirmative and negative covenants, including compliance with financial ratios and metrics. On December 4, 2012, the Company entered into an amendment to the Credit Facility which updated customary affirmative and negative covenants, the Credit Facility and related amendment requires the Company to maintain a minimum ratio of liquidity to its indebtedness (each as defined in the Credit Facility) and varying amounts of Liquidity and Consolidated EBITDA specified in the Credit Facility throughout the term of the Credit Facility. The Company was in compliance with all such covenants as of March 31, 2013.
 
For the three and nine months ended March 31, 2013, the Company paid interest at an approximate rate of 2.5%. As of March 31, 2013, the Company had $30.3 million outstanding under the Credit Facility. The Company amortizes deferred financing costs to interest expense on a straight-line basis over the term of the debt.
 
7. Income Taxes
 
The Company recorded an income tax provision of $0.1 million and $0.3 million for the three and nine months ended March 31, 2013, respectively and an income tax benefit of $1.0 million and $0.8 million for the three and nine months ended March 31, 2012, respectively.
 
The tax provision of $0.1 million determined for the three months ended March 31, 2013 is primarily the result of income tax provisions for profitable foreign jurisdictions based upon income earned during this period and tax provisions for certain states that are determined on a basis other than income earned. No income tax benefit was accrued for jurisdictions where we anticipate incurring a loss during the full fiscal year.
 
The tax provision of $0.3 million determined for the nine months ended March 31, 2013 is primarily the result of income tax provisions for profitable foreign jurisdictions based upon income earned during this period, tax provisions for certain states that are determined on a basis other than income earned and an increase in the valuation allowance recorded against deferred tax assets established upon the acquisition of M5. No income tax benefit was accrued for jurisdictions where we anticipate incurring a loss during the full fiscal year.
 
During the three months ended March 31, 2012, the Company acquired M5 Networks, Inc. and recorded approximately $40.7 million of intangible assets. The Company recorded a net deferred tax liability of $1.0 million from the increased step-up in basis of intangibles and the net operating loss carryforwards of M5 Networks, Inc. As a result of the increased deferred tax liability from the acquisition, the Company released the valuation allowance on its existing net deferred tax assets for an equivalent amount. The income tax benefit for the three months ended March 31, 2012 includes a tax provision of $0.1 million offset by the release of valuation allowance of $1.0 million. The income tax benefit for the nine months ended March 31, 2012 includes a tax provision of $0.2 million offset by the release of valuation allowance of $1.0 million.
 
 
15

 
The Company maintains liabilities for uncertain tax positions. As of March 31, 2013 and June 30, 2012, the Company’s total amounts of unrecognized tax benefits were $3.7 million and $3.6 million, respectively. Of the total of $3.7 million of unrecognized tax benefit as of March 31, 2013, only $0.1 million, if recognized, would impact the effective tax rate.
 
On January 2, 2013, the President signed into law The American Taxpayer Relief Act of 2012.  Under prior law, a taxpayer was entitled to a research tax credit for qualifying amounts paid or incurred on or before December 31, 2011. The 2012 Taxpayer Relief Act extends the research credit for two years to December 31, 2013.  The extension of the research credit is retroactive and includes amounts paid or incurred after December 31, 2011.  While the Company expects to generate additional credits as a result of retroactive extension of the research and development credit provisions under this new law, it will not record a tax benefit for these additional credits in its financial statements. Any such tax credits generated by the Company will be offset by a full valuation allowance, as management does not believe it is more likely than not that these credits will be realized.
 
While management believes that the Company has adequately provided for all tax positions, amounts asserted by tax authorities could be greater or less than the Company’s current position. Accordingly, the Company’s provisions for federal, state and foreign tax related matters to be recorded in the future may change as revised estimates are made or as the underlying matters are settled or otherwise resolved. The Company does not expect its unrecognized tax benefits to change materially over the next 12 months.
 
The Company’s primary tax jurisdiction is in the United States. For federal and state tax purposes, the tax years 2001 through 2012 remain open and subject to tax examination by the appropriate federal or state taxing authorities.
 
  8. Common Stock
 
Common Shares Reserved for Issuance
 
At March 31, 2013, the Company has reserved shares of common stock for issuance as follows (in thousands):
 
Reserved under stock option plans
    17,965  
Reserved under employee stock purchase plan
    731  
Total
    18,696  
 
  9. Stock-Based Compensation
 
The Company estimated the grant date fair value of stock option awards and Employee Stock Purchase Plan (ESPP) rights using the Black-Scholes option valuation model with the following assumptions:
 

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
Expected life from grant date of option (in years)
    5.46       6.08       5.32-5.46       6.08  
Expected life from grant date of ESPP (in years)
    0.50       0.50       0.50       0.50  
Risk free interest rate for options
    0.83 %     0.90 %     0.67-0.83 %     0.90-1.15 %
Risk free interest rate for ESPP
    0.12 %     0.09 %     0.12-0.15 %     0.05-0.09 %
Expected volatility  for options
    69 %     66 %     69 %     65-66 %
Expected volatility  for ESPP
    44 %     74 %     44-57 %     52-74 %
Expected dividend yield
    0 %     0 %     0 %     0 %
 
             During the three months ended March 31, 2013 and 2012, the Company recorded non-cash stock-based compensation expense of $2.0 million and $3.2 million, respectively. During the nine months ended March 31, 2013 and 2012, the Company recorded non-cash stock-based compensation expense of $8.9 million and $9.7 million, respectively.
 
             Compensation expense is recognized only for the portion of stock options that are expected to vest, assuming an expected forfeiture rate in determining stock-based compensation expense, which could affect the stock-based compensation expense recorded if there is a significant difference between actual and estimated forfeiture rates. As of March 31, 2013, total unrecognized compensation cost related to stock-based options and awards granted to employees and non-employee directors was $10.3 million. This cost will be amortized on a ratable basis over a weighted-average vesting period of approximately 3 years.
 
 
16

 
10. Stock Option Plan
 
In January 1997, the Board of Directors and stockholders adopted the 1997 stock option plan (the “1997 Plan”) which, as amended, provided for granting incentive stock options (“ISOs”) and nonqualified stock options (“NSOs”) for shares of common stock to employees, directors, and consultants of the Company. This plan was terminated in January 2007 for new issuances.
 
In February 2007, the Company adopted the 2007 Equity Incentive Plan (the “2007 Plan”) which, as amended, provides for grants of ISOs, NSOs, restricted stock units (“RSUs”) and restricted stock awards (“RSAs”) to employees, directors and consultants of the Company. Options granted generally vest ratably over four years from the date of grant. The 2007 Plan provides that the options shall be exercisable over a period not to exceed ten years. Five million shares of common stock were initially reserved for future issuance in the form of stock options, restricted stock awards or units, stock appreciation rights and stock bonuses. Pursuant to the provisions under the 2007 Plan, on January 1st of each year, the number of shares in the reserve shall be increased by the provisions set forth in the 2007 Plan, subject to approval by the Company’s Board of Directors. The Company’s board of directors increased the number of shares authorized and reserved for issuance under the 2007 Plan during the three months ended March 31, 2013 and 2012, by 2.9 million shares and 2.4 million shares, respectively.
 
Transactions under the 1997 and 2007 option plans are summarized as follows (in thousands, except per share data and contractual term):
 
     
Options Outstanding
 
     
Shares Subject to Options Outstanding
     
Weighted- Average Exercise Price
    Weighted- Average Remaining Contractual Term
(in years)
     
Aggregate Intrinsic Value
 
Balance at July 1, 2012
    8,944     $ 5.65              
Options granted (weighted average fair value $2.49 per share)
    1,762       4.28              
Options exercised
    (94 )     2.32              
Options cancelled/forfeited
    (816 )     5.52              
Balance at March 31, 2013
    9,796     $ 5.45       6.05     $ 1,685  
Vested and expected to vest at March 31, 2013
    8,924     $ 5.46       5.76     $ 1,685  
Options exercisable at March 31, 2013
    6,156     $ 5.34       4.42     $ 1,685  
 
The total pre-tax intrinsic value for options exercised was $0.1 million in both three months ended March 31, 2013 and 2012, and $0.2 million and $0.5 million for the nine months ended March 31, 2013 and 2012, respectively, representing the difference between the fair values of the Company’s common stock underlying these options at the dates of exercise and the exercise prices paid.
 
11. Employee Stock Purchase Plan
 
On September 18, 2007, the Board of Directors approved the commencement of offering periods under a previously-approved employee stock purchase plan (the “ESPP”). The ESPP allows eligible employees to purchase shares of the Company’s common stock at a discount through payroll deductions. The ESPP consists of six-month offering periods commencing on May 1 st and November 1 st , each year. Under the ESPP, employees purchased shares of the Company's common stock at 85% of the market value at either the beginning of the offering period or the end of the offering period, whichever price is lower.
 
In January 2013 and January 2012, pursuant to the automatic increase provisions of the ESPP, the Company’s Board of Directors approved increases to the number of shares authorized and reserved for issuance under the ESPP by 587,188 and 481,433 shares, respectively .
 
As of March 31, 2013, 730,655 shares are reserved for future issuance.
 
12. Restricted Stock
 
Under the 2007 Plan, during the nine months ended March 31, 2013 the Company issued fully vested restricted stock awards to non-employee directors electing to receive them in lieu of an annual cash retainer.
 
In addition, restricted stock units can be issued under the 2007 Plan to eligible employees, and generally vest 25% at each one year anniversary from the date of grant.
 
 
17

 
Restricted stock award and restricted stock unit activity for the nine months ended March 31, 2013 and 2012 is as follows (in thousands):
 
   
Nine Months Ended
 
   
March 31,
 
   
2013
   
2012
 
Beginning units outstanding
    1,641       1,196  
Awarded
    622       540  
Released
    (594 )     (280 )
Forfeited
    (231 )     (109 )
Ending units outstanding
    1,438       1,347  
 
Information regarding restricted stock awards and restricted stock units outstanding at March 31, 2013 is summarized below:
 
`
 
Number of Shares
 (thousands)
   
Weighted Average Remaining Contractual Lives
   
Aggregate Intrinsic Value (thousands)
 
Shares outstanding
    1,438       1.44     $ 5,221  
Shares vested and expected to vest
    1,073       1.23     $ 3,896  
 
  13. Litigation, Commitments, Contingencies and Leases
 
Litigation — At March 31, 2013, the Company is involved in litigation relating to claims arising out of the ordinary course of business or otherwise. Any litigation, regardless of outcome, is costly and time-consuming, can divert the attention of management and key personnel from business operations and deter distributors from selling the Company’s products and dissuade potential customers from purchasing the Company’s products. The Company defends itself vigorously against any such claims. Due to the uncertainty surrounding the litigation process, the Company is unable to estimate a range of loss, if any, at this time, however the Company does not believe a material loss is probable.
 
Leases — The Company leases its facilities under noncancelable operating leases which expire at various times through 2023. The leases provide for the lessee to pay all costs of utilities, insurance, and taxes.  In connection with the Company’s acquisition of M5 Networks, the Company assumed certain capital leases for equipment and other operating leases for equipment and facilities. All leases acquired were recorded at their respective fair values.  Future minimum lease payments under the noncancelable capital and operating leases as of March 31, 2013, are as follows (in thousands):

 
Years Ending June 30,
 
Operating Leases
   
Capital Leases
 
2013 (remaining three months)
  $ 894     $ 341  
2014
    3,550       1,221  
2015
    2,600       327  
2016
    2,250       -  
2017
    2,041       -  
Therafter
    6,289       -  
Total minimum lease payments
  $ 17,624       1,889  
                 
Less: amount representing interest
            (148 )
Present value of total minimum lease payments
            1,741  
Less: current portion liability
            (1,175 )
Capital lease obligation, net of current portion
          $ 566  
 
 
18

 
The current portion of the capital leases is included in accrued liabilities and other on the condensed consolidated balance sheet. The non-current portion of the capital leases is included in the other long-term liabilities on the consolidated balance sheet. Lease obligations for the Company’s foreign offices are denominated in foreign currencies, which were converted in the above table to U.S. dollars at the interbank exchange rate on March 31, 2013.
 
Rent expense for the three months ended March 31, 2013 and 2012 was $1.0 million and $0.6 million, respectively, and was $2.8 million and $1.6 million, for the nine months ended March 31, 2013 and 2012, respectively.
 
Purchase commitments — The Company had purchase commitments with contract manufacturers for inventory and with technology firms for usage of software licenses totaling approximately $21.0 million as of March 31, 2013 and $22.3 million as of June 30, 2012.
 
Letters of credit — Outstanding letters of credit maintained by the Company totaled $ 635,000 as of March 31, 2013.
 
Indemnification — Under the indemnification provisions of the Company’s customer agreements, the Company agrees to indemnify and defend its customers against infringement of any patent, trademark, or copyright of any country or the misappropriation of any trade secret, arising from the customers’ legal use of the Company’s services. The exposure to the Company under these indemnification provisions is generally limited to the total amount paid by the customers under pertinent agreements. However, certain indemnification provisions potentially expose the Company to losses in excess of the aggregate amount received from the customer. To date, there have been no claims against the Company or its customers pertaining to such indemnification provisions and no amounts have been recorded.
 
The Company also has entered into customary indemnification agreements with each of its officers and directors.
 
14. Segment Information
 
Prior to the acquisition of M5, the Company was organized and operated as one reportable segment. In connection with the acquisition of M5, the Company evaluated the guidance in ASC 280, Segment Reporting , and concluded that the acquired business is distinct from the Company’s historical premise solutions and is therefore a separate reportable segment. M5’s hosted solutions and related services are now operated by the Company within its hosted segment. The Company’s legacy premise solutions are operated within the premise segment. The Company’s chief operating decision-maker (“CODM”) is its Chief Executive Officer (“CEO”). The Company’s CEO reviews revenue and gross profit for these two distinct segments to evaluate financial performance and allocate resources. The financial information by the two reportable segments is also accompanied by information about revenue by geographic regions.

The following presents total revenue and gross profit by reportable segments (in thousands):

   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
Total revenues:
                       
Premise
  $ 60,081     $ 55,010     $ 176,952     $ 166,880  
Hosted
    18,239       1,294       50,988       1,294  
Total
  $ 78,320     $ 56,304     $ 227,940     $ 168,174  
                                 
Gross profit:
                               
Premise
  $ 40,619     $ 36,746     $ 118,166     $ 110,174  
Hosted
    6,821       514       19,028       514  
Total
  $ 47,440     $ 37,260     $ 137,194     $ 110,688  
 
Revenue by geographic region is based on the ship to address on the customer order. The following presents total revenue by geographic region (in thousands):
 
   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
United States of America
  $ 71,175     $ 49,230     $ 205,074     $ 147,218  
International
    7,145       7,074       22,866       20,956  
Total
  $ 78,320     $ 56,304     $ 227,940     $ 168,174  
 
 
19

 
Revenue from one value-added distributor accounted for approximately 22% and 24% of the total revenue during the three months ended March 31, 2013 and 2012, respectively, and 22% and 21% of total revenue during the nine months ended March 31, 2013 and 2012, respectively.
 
The Company’s assets are primarily located in the United States of America and not allocated to any specific region and it does not measure the performance of its geographic regions based upon asset-based metrics.
 
The following presents a summary of long-lived assets, excluding deferred tax assets, other assets, and intangible assets (in thousands):
 
   
March 31,
   
June 30,
 
   
2013
   
2012
 
United States of America
  $ 15,697     $ 10,230  
International
    693       265  
Total
  $ 16,390     $ 10,495  
 
The following presents the carrying value of goodwill for the Company’s reportable segments (in thousands):
 

   
Premise Segment
   
Hosted Segment
   
Total
 
As of June 30, 2012
  $ 7,415     $ 115,250     $ 122,665  
Addition
    -       85       85  
As of March 31, 2013
  $ 7,415     $ 115,335     $ 122,750  
 
15. Derivative Instruments and Hedging Activities
 
In the normal course of business, the Company is exposed to fluctuations in interest rates and the exchange rates associated with foreign currencies. During the three and nine months ended March 31, 2013, the Company used derivative instruments to reduce the volatility of earnings associated with changes in foreign currency exchange rates. The Company used foreign exchange forward contracts to mitigate the gains and losses generated from the re-measurement of certain foreign monetary assets and liabilities, primarily including cash balances, third party accounts receivable and intercompany transactions recorded on the balance sheet. These derivatives are not designated and do not qualify as hedge instruments. Accordingly, changes in the fair value of these instruments are recognized in other income and expenses during the period of change. The fair values recorded during the three and nine months ended March 31, 2013 and 2012 were not material since these contracts were entered into on the last day of the period. These derivatives have maturities of approximately one month.
 
The following table presents the gross notional value of all our foreign exchange forward contracts outstanding as of March 31, 2013 and June 30, 2012 (in thousands):
 
      March 31, 2013       June 30, 2012  
   
Local Currency
 Amount
   
Notional Contract Amount (USD)
   
Local Currenc
Amount
   
Notional Contract Amount (USD)
 
Australian dollar
  $       670     $ 694     $       970     $ 985  
British pound
    £       1,210       1,839       £       1,140       1,780  
Euro
          180       230             480       604  
Total
                  $ 2,763                     $ 3,369  
 
ITEM 2.
 
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed consolidated financial statements and related notes included elsewhere in this document. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section entitled “Risk Factors.”
 
 
20

 
Overview
 
We are a leading provider of brilliantly simple business communication solutions, comprised of integrated voice, video, data and mobile applications based on Internet Protocol (“IP”) technologies. We provide customers with a choice to operate our solution in their own premise-based data centers, or to subscribe to our cloud-based hosted communication service which we refer to as ShoreTel Sky. Our distributed IP architecture enables multi-site enterprises to be served by a single integrated communication system. These solutions enable a single point of management, easy installation and a high degree of scalability and reliability. They also provide end-users with a consistent, full suite of features across the enterprise, regardless of location, which helps IT management meet growing demands for powerful communication capabilities. As a result, we believe our solutions enable enhanced end-user productivity and provide lower total cost of ownership and higher customer satisfaction than alternative systems.

We were founded in September 1996 and shipped our first system in 1998. Since that time, we have continued to develop and enhance our product lines. Our acquisition of M5 Networks, Inc. (“M5”), a leader in providing hosted unified communication solutions on March 23, 2012, expanded our products and service offerings to now include hosted solutions. Our acquisition of Agito Networks, Inc. (“Agito”) , a provider of platform-agnostic enterprise mobility, in the second quarter of fiscal 2011, expanded our existing mobile solution with the vision of allowing users to communicate on any device, such as a desk phone, mobile phone, or computer, at any location using any cellular or Wi-Fi network simply and cost effectively.

We sell our solutions through our extensive network of approximately 1,000 authorized resellers served either by national distributors or by ShoreTel directly. ShoreTel solutions are also sold by strategic partners under their brand names, such as AT&T and HP for our mobility services.

Our solutions are available for businesses to operate in their own premise data centers or on a hosted, cloud-based platform. Solutions within our premise segment are comprised of our switches, IP phones and software application which work with our unique IP architecture to provide an integrated communication system. The hosted solutions business acquired from M5 is now a part of our hosted segment which we also refer to as the “Cloud Division”. The products and services of the hosted segment are now branded and sold as “ShoreTel Sky”. Our ShoreTel Sky solutions are comprised of our unique software delivered to the customer using our routers and IP phones.

We sell our premise products primarily through channel partners that market and sell our systems to enterprises across all industries, including small, medium and large companies and public institutions. Our channel partners include resellers as well as value-added distributors who in turn sell to the resellers. We believe our channel strategy allows us to reach a larger number of prospective enterprise customers more effectively than if we were to sell directly. As of March 31, 2013, we worked with over 1,000 channel partners to sell our products. Our internal sales and marketing personnel support these channel partners in their selling efforts. In some circumstances, the enterprise customer will purchase products directly from us, but in these situations we typically compensate the channel partner for its sales efforts. At the request of the channel partner, we often ship our products directly to the enterprise customer.

Most channel partners perform installation and implementation services for the enterprises that use our systems. Generally, our channel partners provide the post-contractual support to the enterprise customer by providing first-level support services and purchasing additional services from us under a post-contractual support contract. For channel partners without support capabilities or that do not desire to provide support, we offer full support contracts to provide all of the support to enterprise customers. Our channel partners may provide managed services offerings to the enterprise customer under which the channel partner may purchase our products and services and, in turn, charge the enterprise customer a monthly subscription fee to access those products and services.

Our phone, switch and server products are manufactured by contract manufacturers located in the United States and in China. Our contract manufacturers provide us with a range of operational and manufacturing services, including component procurement, final testing and assembly of our products, which allows us to scale our business without the significant capital investment and on-going expenses required to establish and maintain a manufacturing operation.

We sell our products using both single-tier and two-tier distribution channels to enterprises across all industries, including small, medium and large companies and public institutions. Our single-tier distribution channel consists of resellers that usually sell our products to end customers. Resellers usually do not stock our products and do not have rights of return. During the second quarter of fiscal 2011, we entered into arrangements with two major value-added distributors to distribute our comprehensive line of premise business communication solutions to resellers within the United States in what we refer to as a “two-tier” distribution model. During fiscal 2012, we expanded our two-tier network and added more value-added distributors to the network. We believe that the two-tier distribution model allows us to better serve our existing channel partners, to reach a larger number of prospective enterprise customers more effectively and to position us to continue to build momentum and capture increased market share in the IP telephony, mobility and UC markets.  Furthermore, the two-tier distribution model allows us to scale our business operations without making significant investments in product distribution facilities, thus allowing us to better manage our cost structure.  Our two-tier distribution channel consists of value-added distributors that stock and sell our products to other resellers or to end customers. The value-added distributors have limited rights of return. We refer to our resellers and value-added distributors collectively as “channel partners”.
 
 
21


Although we have historically sold our systems primarily to small and medium sized enterprises, in recent years, we have been expanding our sales and marketing activities to increase our focus on larger enterprise customers, including the creation of a major accounts program whereby our sales personnel assist our channel partners to sell to large enterprise customers. As of March 31, 2013, we had sold our products to approximately 28,000 enterprise customers.  To the extent we continue to successfully acquire larger enterprise customers in the United States and worldwide, we expect our sales cycle to increase, and the demands on our sales and support infrastructure to increase.
 
We are headquartered in Sunnyvale, California and have sales, customer support, general and administrative and engineering functions in Texas. Following the acquisition of M5, our ShoreTel Sky related functions are performed from our offices in New York and Illinois. The majority of our personnel work at these locations. Sales, engineering, and support personnel are also located throughout the United States and, to a lesser extent, in Canada, the United Kingdom, Ireland, Germany, Spain, Hong Kong, Singapore, Philippines, India and Australia. While most of our customers are located in the United States, we have experienced a decrease in revenue from international sales, which accounted for approximately 9% and 13% of our total revenue for the three months ended March 31, 2013 and 2012, respectively and were 10% and 12% for the nine months ended March 31, 2013 and 2012, respectively. These decreases in international sales as a percent of total revenue are due to the introduction of hosted and related service revenue on March 23, 2012 as a result of our acquisition of M5, which had customers located soley in the United States. We expect sales to customers in the United States will continue to comprise the majority of our sales in the foreseeable future.
 
Key Business Metrics
 
We monitor a number of key metrics to help forecast growth, establish budgets, measure the effectiveness of sales and marketing efforts and measure operational effectiveness.
 
Initial and repeat sales orders. Our goal is to attract a significant number of new enterprise customers and to encourage existing enterprise customers to purchase additional products and support. Many enterprise customers make an initial purchase and deploy additional sites at a later date, and also buy additional products and support as their businesses expand. As our installed enterprise customer base has grown we have experienced an increase in revenue attributable to existing enterprise customers, which currently represents a significant portion of our premise revenue.
 
Deferred revenue . Deferred revenue relates to the timing of revenue recognition for specific transactions based on delivery of service, support, specific commitments, product and services delivered to our value-added distributors that have not been delivered or sold through to resellers, and other factors. Deferred revenue primarily consists of billings or payments received in advance of revenue recognition from our transactions and are recognized as the revenue recognition criteria are met. Nearly all of our premise system sales include the purchase of post-contractual support contracts with terms of up to five years, and our renewal rates on these contracts have been high historically. We recognize support revenue on a ratable basis over the term of the support contract. Since we receive payment for support in advance of recognizing the related revenue, we carry a deferred revenue balance on our consolidated balance sheet. This deferred revenue helps provide predictability to our future support and services revenue. Almost all of our hosted services are billed a month in advance. Billings that are collected before the service is delivered are included in the deferred revenue balance on our consolidated balance sheet. These amounts are recognized as revenue as the services are delivered. Deferred revenue for our hosted segment represents amounts paid by customers for future services to be provided. Our deferred revenue balance at March 31, 2013 was $50.1 million, of which $35.5 million is expected to be recognized within one year.
 
Gross margin. Our gross margin for premise segment products is primarily affected by our ability to reduce hardware costs faster than the decline in average overall system sales prices. We strive to increase our product gross margin by reducing hardware costs through product redesign and volume discount pricing from our suppliers. In general, product gross margin on our switches is greater than product gross margin on our IP phones. As the prices and costs of our hardware components have decreased over time, our software components, which have lower costs than our hardware components, have represented a greater percentage of our overall margin on system sales. We consider our ability to monitor and manage these factors to be a key aspect of maintaining product gross margins and increasing our profitability.
 
Gross margin for premise segment support and services is impacted primarily by labor-related expenses. The primary goal of our support and services function is to ensure a high level of customer satisfaction and our investments in support personnel and infrastructure are made with this goal in mind. We expect that as our installed enterprise customer base grows, we may be able to slightly improve gross margin for support and services through economies of scale. However, the timing of additional investments in our support and services infrastructure could materially affect our cost of support and services revenue, both in absolute dollars and as a percentage of support and services revenue and total revenue, in any particular period.
 
Gross margin for the hosted segment services is lower than the gross margins for the premise segment and is impacted primarily by the reselling of broadband circuits to customers, employee-related expense, data communication cost, carrier cost, telecom taxes, and intangible asset amortization expense. We expect that with the growth in the hosted customer base, the gross margins for our hosted business may improve over time.
 
 
22

 
Operating expenses. Our operating expenses are comprised primarily of compensation and benefits for our employees. Accordingly, increases in operating expenses historically have been primarily related to increases in our headcount. We intend to expand our workforce in the Hosted business to support our anticipated growth, and therefore, our ability to forecast revenue is critical to managing our operating expenses.
 
Average revenue per user . We calculate the monthly average service revenue per user (ARPU) for our hosted segment as the average monthly recurring revenue per customer divided by the average number of seats per customer. The average monthly recurring revenue per customer is calculated as the monthly recurring service revenue from customers in the period, divided by the simple average number of business customers during the period. Our ARPU includes telecommunication Internet circuits that we resell that could, as a percentage of our business, decline over time as our average customer size increases and therefore they are more likely to have their own networks already established. Our monthly ARPU, using our modified calculation methodology, for the three month period ended March 31, 2013 was approximately $50 as compared to $57 for the three month period ended June 30, 2012, the first full three month period in which the Cloud Division was included in our operating results. The decrease in ARPU was primarily due to a greater number of volume discounts related to increased sales to larger enterprise customers and a decrease in the resale of circuits to new customers as compared to the existing customer base.
 
Revenue churn . Revenue churn for our hosted segment is calculated by dividing the monthly recurring revenue from customers that have terminated during a period by the simple average of the total monthly recurring revenue from all customers in a given period. The effective management of the revenue churn is critical to our ability to maximize revenue growth and to maintain and improve margins. Our annualized revenue churn for customers that have terminated services as of March 31, 2013 was approximately 4% as compared to 4% as of June 30, 2012.
 
Basis of Presentation
 
Revenue. We derive our revenue from sales of our premise IP telecommunications systems and related support and services as well as hosted services.

Premise Revenue . Our typical system includes a combination of IP phones, switches and software applications primarily for our premise business. We sell our products through channel partners that include resellers and value-added distributors. Prices to a given channel partner for hardware and software products depend on that channel partner’s volume and customer satisfaction levels, as well as our own strategic considerations. In circumstances where we sell directly to the enterprise customer in transactions that have been assisted by channel partners, we report our revenue net of any associated payment to the channel partners that assisted in such sales. This results in recognized revenue from a direct sale approximating the revenue that would have been recognized from a sale of a comparable system through a channel partner. Product revenue has accounted for 58% and 76% of our total revenue for the three months ended March 31, 2013 and 2012, respectively and 59% and 78% of our total revenue for the nine months ended March 31, 2013 and 2012, respectively. These sequential decreases in premise revenue as a percent of our total revenue relate to the total revenue base for the three and nine months ended March 31, 2013 was primarily related to including hosted revenue resulting from our acquisition of M5 on March 23, 2012 with only eight days of corresponding revenue included in the total revenue for the three and nine months ended March 31, 2012.
 
Premise support and services revenue primarily consists of post-contractual support, and to a lesser extent revenue from training services, professional services and installations that we perform. Post-contractual support includes software updates which grant rights to unspecified software license upgrades and maintenance releases issued during the support period. Post-contractual support also includes both Internet- and phone-based technical support. Revenue from post-contractual support is recognized ratably over the contractual service period. Premise support and services revenues accounted for 19% and 22% of our total revenue for the three months ended March 31, 2013 and 2012, respectively, and 18% and 21% of our total revenue for the nine months ended March 31, 2013 and 2012, respectively.

Hosted Revenue. Hosted services and solutions consist primarily of our proprietary hosted VoIP Unified Communications system as well as other services such as foreign and domestic calling plans, certain UC applications, internet service provisioning, training, installation and other professional services. Additionally, we offer our customers the ability to purchase IP phones from us directly or rent such systems as part of their service agreements. Our hosted services are sold through indirect channel resellers and a direct sales force. Our customers typically enter into 12 month service agreements whereby they are billed for such services on a monthly basis. Revenue from our hosted services is recognized on a monthly basis as services are delivered. Revenue associated with various calling plans and internet services are recognized as such services are provided. Hosted revenues accounted for 23% of our total revenues for both the three and nine months ended March 31, 2013. Hosted revenues accounted for 2% and 1% of our total revenues for the three and nine months ended March 31, 2012 which represented eight days of revenue subsequent to the acquisition of M5 on March 23, 2012.
 
 
23


Cost of revenue. Cost of premise product revenue consists primarily of hardware costs, royalties and license fees for third-party software included in our systems, salary and related overhead costs of operations personnel, freight, warranty costs and provision for excess inventory. The majority of these costs vary with the unit volumes of products sold. Cost of premise support and services revenue consists of salary and related overhead costs of personnel engaged in support and service activities. Cost of hosted services revenue consists of personnel and related costs of the hosted operation, data center costs, data communication cost, carrier cost and amortization of intangible assets.

Research and development expenses. Research and development expenses primarily include personnel costs, outside engineering costs, professional services, prototype costs, test equipment, software usage fees and facilities expenses. Research and development expenses are recognized when incurred on a project basis. We capitalize development costs incurred from determination of technological feasibility through general release of the product to customers. We are devoting substantial resources to the development of additional functionality for existing products and the development of new products and related software applications. We intend to continue to make investments in our research and development efforts because we believe they are essential to maintaining and improving our competitive position. Accordingly, we expect research and development expenses to continue to increase in absolute dollars.

Sales and marketing expenses. Sales and marketing expenses primarily include personnel costs, sales commissions, travel, marketing promotional and lead generation programs, branding and advertising, trade shows, sales demonstration equipment, professional services fees, amortization of intangible assets, and facilities expenses.  We plan to continue to invest in development of our distribution channel by increasing the size of our field sales force to enable us to expand into new geographies and further increase our sales to large enterprise customers.  We plan to continue investing in our domestic and international marketing activities to help build brand awareness and create sales leads for our channel partners.  We expect that sales and marketing expenses will increase in absolute dollars and remain our largest operating expense category.

General and administrative expenses. General and administrative expenses primarily relate to our executive, finance, human resources, legal and information technology organizations. General and administrative expenses primarily consist of personnel costs, professional fees for legal, accounting, tax, compliance and information systems, travel, recruiting expense, software amortization costs, sales and telecom taxes, depreciation expense and facilities expenses. As we expand our business, we expect general and administrative expenses to increase in absolute dollars.

Other income (expense). Other income (expense) primarily consists of interest earned on cash, cash equivalents and short-term investments, gains and losses on foreign currency translations and transactions, interest expense on our debt as well as other miscellaneous items affecting our operating results.

Provision from income taxes. Provision for income taxes includes federal, state and foreign tax on our income as well as any adjustments made to our valuation allowance for deferred tax assets. Since our inception, we have accumulated substantial net operating loss and tax credit carryforwards. We account for income taxes under an asset and liability approach.  Deferred income taxes reflect the impact of temporary differences between assets and liabilities recognized for financial reporting purposes and such amounts recognized for income tax reporting purposes, net operating loss carryforwards and other tax credits measured by applying current enacted tax laws.  Valuation allowances are provided when necessary to reduce deferred tax assets to an amount that is more likely than not to be realized.
 
Critical Accounting Policies and Estimates
 
The preparation of our financial statements and related disclosures in conformity with generally accepted accounting principles in the United States of America, or GAAP, requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. These estimates and assumptions are based on historical experience and various other factors that we believe are reasonable under the circumstances. We consider our accounting policies related to revenue recognition, stock-based compensation, goodwill and purchased-intangible assets and accounting for income taxes to be critical accounting policies. A number of significant estimates, assumptions, and judgments are inherent in our determination of when to recognize revenue, how to estimate the best evidence of selling price for revenue recognition, the calculation of stock-based compensation expense, evaluation of the potential impairment of goodwill and purchased-intangible assets and the income tax related balances. We base our estimates and judgments on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ materially from these estimates. Management believes there have been no significant changes during the nine months ended March 31, 2013 to the items that we disclosed as our critical accounting policies and estimates in Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2012 Annual Report on Form 10-K filed with the Securities and Exchange Commission. For a description of those accounting policies, please refer to our 2012 Annual Report on Form 10-K.
 
 
24

 
Results of Operations
 
The following table sets forth unaudited selected condensed consolidated statements of operations data for the three and nine months ended March 31, 2013 and 2012 (in thousands, except per share amounts).
 
   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
Revenue:
                       
Product
  $ 45,511     $ 42,440     $ 135,114     $ 130,901  
Hosted and related services
    18,239       1,294       50,988       1,294  
Support and services
    14,570       12,570       41,838       35,979  
Total revenue
    78,320       56,304       227,940       168,174  
Cost of revenue:
                               
Product  (1)
    15,392       14,160       46,248       44,718  
Hosted and related services  (1)
    11,418       780       31,960       780  
Support and services  (1)
    4,070       4,104       12,538       11,988  
Total cost of revenue
    30,880       19,044       90,746       57,486  
Gross profit
    47,440       37,260       137,194       110,688  
Gross profit %
    60.6 %     66.2 %     60.2 %     65.8 %
                                 
Operating expenses:
                               
Research and development  (1)
    13,065       13,137       39,213       37,190  
Sales and marketing  (1)
    29,497       22,566       91,992       65,384  
General and administrative  (1)
    9,270       6,541       27,157       19,519  
Acquisition-related costs
    -       4,488       -       4,488  
Total operating expenses
    51,832       46,732       158,362       126,581  
Loss from operations
    (4,392 )     (9,472 )     (21,168 )     (15,893 )
Other income (expense), net
    (558 )     (4 )     (1,886 )     (599 )
Loss before provision for (benefit from) income tax
    (4,950 )     (9,476 )     (23,054 )     (16,492 )
Provision for (benefit from) income tax
    61       (964 )     348       (800 )
Net loss
  $ (5,011 )   $ (8,512 )   $ (23,402 )   $ (15,692 )
Net loss per share - basic and diluted  (2)
  $ (0.09 )   $ (0.17 )   $ (0.40 )   $ (0.33 )
Shares used in computing net loss per share - basic and diluted (2)  (2)
    58,755       49,126       58,500       48,196  
                                 
(1) Includes stock-based compensation expense as follows:
                               
Cost of product revenue
  $ 14     $ 32     $ 98     $ 106  
Cost of hosted and related service revenue
    39       -       117       -  
Cost of support and services revenue
    154       210       600       618  
Research and development
    500       901       2,478       2,824  
Sales and marketing
    530       1,039       2,465       3,106  
General and administrative
    812       978       3,143       3,028  
Total stock-based compensation expense
  $ 2,049     $ 3,160     $ 8,901     $ 9,682  

(2) Potentially dilutive securities were not included in the computation of diluted net loss per share for the periods which had a net loss because to do so would have been anti-dilutive.
 
 
25

 
The following table sets forth selected condensed consolidated statements of operations data as a percentage of total revenue for each of the periods indicated.
 
   
Three Months Ended
   
Nine Months Ended
 
   
March 31,
   
March 31,
 
   
2013
   
2012
   
2013
   
2012
 
Revenue:
                       
Product
    58 %     76 %     59 %     78 %
Hosted and related services
    23 %     2 %     23 %     1 %
Support and services
    19 %     22 %     18 %     21 %
Total revenue
    100 %     100 %