##### Table of Contents





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 September 30, 2009

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   ̈    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 November 3, 2009, 44,457,332 shares of the registrants common stock were outstanding.









---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

FORM 10-Q for the Quarter Ended September 30, 2009

INDEX



|                              |  |                                                                                                                        |  |     
|----------------------------- |  | ---------------------------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                                        |  | Page
|PART I: Financial Information |  | 3                                                                                                                     
|Item 1                        |  | Financial Statements (Unaudited)                                                                                       |  | 3   
|                              |  | Condensed Consolidated Balance Sheets as of September 30, 2009 and June 30, 2009                                       |  | 3   
|                              |  | Condensed Consolidated Statements of Operations for the three months ended September 30, 2009 and 2008 ( As
 restated) |  | 4   
|                              |  | Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2009 and 2008 (As restated)   |  | 5   
|                              |  | Notes to Condensed Consolidated Financial Statements (As restated)                                                     |  | 6   
|Item 2                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                  |  | 15  
|Item 3                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                             |  | 21  
|Item 4                        |  | Controls and Procedures                                                                                                |  | 21  
|                              | 
|PART II: Other information    |  | 22                                                                                                                    
|Item 1                        |  | Legal Proceedings                                                                                                      |  | 22  
|Item 1A                       |  | Risk Factors                                                                                                           |  | 22  
|Item 2                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                            |  | 22  
|Item 3                        |  | Defaults Upon Senior Securities                                                                                        |  | 22  
|Item 4                        |  | Submission of Matters to a Vote of Security Holders                                                                    |  | 22  
|Item 5                        |  | Other Information                                                                                                      |  | 22  
|Item 6                        |  | Exhibits                                                                                                               |  | 22  
|                              |  | Signatures                                                                                                             |  | 23  
|                              |  | Exhibit Index                                                                                                          |  | 24  



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1: | FINANCIAL STATEMENTS (Unaudited)
|------- | --------------------------------

SHORETEL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)



|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ------------ | - | ------- | -
|                                                                                                                                                                                                      |  | Sept. 30,2009 |         |   | June 30,2009 |  
|ASSETS                                                                                                                                                                                                |  |               |         |   |              |   |         |  
|CURRENT ASSETS:                                                                                                                                                                                       |  |               |         |   |              |   |         |  
|Cash and cash equivalents                                                                                                                                                                             |  | $             | 82,192  |   |              | $ | 73,819  |  
|Short-term investments                                                                                                                                                                                |  |               | 29,306  |   |              |   | 33,847  |  
|Accounts receivable, net of allowance of $1,338 and $1,330 as of September 30, 2009 and June 30, 2009, respectively                                                                                   |  |               | 18,973  |   |              |   | 21,454  |  
|Inventories                                                                                                                                                                                           |  |               | 13,068  |   |              |   | 11,805  |  
|Prepaid expenses and other current assets                                                                                                                                                             |  |               | 3,536   |   |              |   | 3,110   |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|Total current assets                                                                                                                                                                                  |  |               | 147,075 |   |              |   | 144,035 |  
|PROPERTY AND EQUIPMENT  Net                                                                                                                                                                          |  |               | 4,140   |   |              |   | 3,475   |  
|OTHER ASSETS                                                                                                                                                                                          |  |               | 7,925   |   |              |   | 8,114   |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|TOTAL                                                                                                                                                                                                 |  | $             | 159,140 |   |              | $ | 155,624 |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                  |  |               |         |   |              |   |         |  
|CURRENT LIABILITIES:                                                                                                                                                                                  |  |               |         |   |              |   |         |  
|Accounts payable                                                                                                                                                                                      |  | $             | 6,819   |   |              | $ | 7,774   |  
|Accrued liabilities and other                                                                                                                                                                         |  |               | 5,503   |   |              |   | 4,494   |  
|Accrued employee compensation                                                                                                                                                                         |  |               | 7,070   |   |              |   | 4,895   |  
|Deferred revenue                                                                                                                                                                                      |  |               | 16,033  |   |              |   | 15,255  |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|Total current liabilities                                                                                                                                                                             |  |               | 35,425  |   |              |   | 32,418  |  
|LONG-TERM LIABILITIES:                                                                                                                                                                                |  |               |         |   |              |   |         |  
|Long-term deferred revenue                                                                                                                                                                            |  |               | 7,581   |   |              |   | 7,236   |  
|Other long-term liabilities                                                                                                                                                                           |  |               | 2,227   |   |              |   | 2,198   |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|Total liabilities                                                                                                                                                                                     |  | $             | 45,233  |   |              | $ | 41,852  |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|COMMITMENTS AND CONTINGENCIES (Note 11)                                                                                                                                                               |  |               |         |   |              |   |         |  
|STOCKHOLDERS EQUITY:                                                                                                                                                                                 |  |               |         |   |              |   |         |  
|Preferred stock, par value $.001 per share, authorized 5,000; none issued and outstanding                                                                                                             |  |               |        |   |              |   |        |  
|Common stock and additional paid-in capital, par value $.001 per share, authorized 500,000; issued and outstanding, 44,444 and
44,362 shares as of September 30, 2009 and June 30, 2009, respectively |  |               | 211,249 |   |              |   | 209,102 |  
|Deferred stock compensation                                                                                                                                                                           |  |               | (33     | ) |              |   | (54     | )
|Accumulated other comprehensive income                                                                                                                                                                |  |               | 229     |   |              |   | 136     |  
|Accumulated deficit                                                                                                                                                                                   |  |               | (97,538 | ) |              |   | (95,412 | )
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|Total stockholders equity                                                                                                                                                                            |  |               | 113,907 |   |              |   | 113,772 |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  
|TOTAL                                                                                                                                                                                                 |  | $             | 159,140 |   |              | $ | 155,624 |  
|                                                                                                                                                                                                      |  |               |         |   |              |   |         |  

See Notes to Condensed Consolidated Financial Statements



3



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)



|                                                             |  |                                 |        |   |                 |   |        |  
|------------------------------------------------------------ |  | ------------------------------- | ------ | - | --------------- | - | ------ | -
|                                                             |  | Three months endedSeptember 30, |       
|                                                             |  | 2009                            |        |   | 2008As restated |  
|REVENUE:                                                     |  |                                 |        |   |                 |   |        |  
|Product                                                      |  | $                               | 26,843 |   |                 | $ | 30,014 |  
|Support and services                                         |  |                                 | 6,907  |   |                 |   | 5,846  |  
|                                                             |  |                                 |        |   |                 |   |        |  
|Total revenue                                                |  |                                 | 33,750 |   |                 |   | 35,860 |  
|                                                             |  |                                
|COST OF REVENUE:                                             |  |                                 |        |   |                 |   |        |  
|Product (1)                                                  |  |                                 | 9,533  |   |                 |   | 9,990  |  
|Support and services (1)                                     |  |                                 | 2,584  |   |                 |   | 2,918  |  
|                                                             |  |                                 |        |   |                 |   |        |  
|Total cost of revenue                                        |  |                                 | 12,117 |   |                 |   | 12,908 |  
|GROSS PROFIT                                                 |  |                                 | 21,633 |   |                 |   | 22,952 |  
|                                                             |  |                                 |        |   |                 |   |        |  
|                                                             |  |                                
|OPERATING EXPENSES:                                          |  |                                 |        |   |                 |   |        |  
|Research and development (1)                                 |  |                                 | 7,197  |   |                 |   | 7,794  |  
|Sales and marketing (1)                                      |  |                                 | 12,017 |   |                 |   | 11,173 |  
|General and administrative (1)                               |  |                                 | 4,651  |   |                 |   | 6,047  |  
|                                                             |  |                                 |        |   |                 |   |        |  
|Total operating expenses                                     |  |                                 | 23,865 |   |                 |   | 25,014 |  
|                                                             |  |                                 |        |   |                 |   |        |  
|LOSS FROM OPERATIONS                                         |  |                                 | (2,232 | ) |                 |   | (2,062 | )
|OTHER INCOME:                                                |  |                                 |        |   |                 |   |        |  
|Interest income                                              |  |                                 | 106    |   |                 |   | 628    |  
|Other                                                        |  |                                 | 22     |   |                 |   | (196   | )
|                                                             |  |                                 |        |   |                 |   |        |  
|Total other income                                           |  |                                 | 128    |   |                 |   | 432    |  
|                                                             |  |                                 |        |   |                 |   |        |  
|LOSS BEFORE PROVISION FOR INCOME TAXES                       |  |                                 | (2,104 | ) |                 |   | (1,630 | )
|PROVISION FOR INCOME TAXES                                   |  |                                 | (22    | ) |                 |   | (608   | )
|                                                             |  |                                 |        |   |                 |   |        |  
|NET LOSS                                                     |  | $                               | (2,126 | ) |                 | $ | (2,238 | )
|                                                             |  |                                 |        |   |                 |   |        |  
|                                                             |  |                                
|Net loss per common share                                    |  |                                 |        |   |                 |   |        |  
|Basic                                                        |  | $                               | (0.05  | ) |                 | $ | (0.05  | )
|                                                             |  |                                 |        |   |                 |   |        |  
|Diluted                                                      |  | $                               | (0.05  | ) |                 | $ | (0.05  | )
|                                                             |  |                                 |        |   |                 |   |        |  
|                                                             |  |                                
|Shares used in computing net loss per share                  |  |                                 |        |   |                 |   |        |  
|Basic                                                        |  |                                 | 44,385 |   |                 |   | 43,318 |  
|Diluted                                                      |  |                                 | 44,385 |   |                 |   | 43,318 |  
|(1)    Includes stock-based compensation expense as follows: |  |                                 |        |   |                 |   |        |  
|                                                             |  |                                
|Cost of product revenue                                      |  | $                               | 27     |   |                 | $ | 26     |  
|Cost of support and services revenue                         |  |                                 | 111    |   |                 |   | 198    |  
|Research and development                                     |  |                                 | 638    |   |                 |   | 730    |  
|Sales and marketing                                          |  |                                 | 699    |   |                 |   | 998    |  
|General and administrative                                   |  |                                 | 615    |   |                 |   | 838    |  
|                                                             |  |                                 |        |   |                 |   |        |  
|Total stock-based compensation expense                       |  | $                               | 2,090  |   |                 | $ | 2,790  |  
|                                                             |  |                                 |        |   |                 |   |        |  

See Notes to Condensed Consolidated Financial Statements



4



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)



|                                                                                                            |  |                                 |        |   |                 |   |        |  
|----------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | --------------- | - | ------ | -
|                                                                                                            |  | Three Months EndedSeptember 30, |       
|                                                                                                            |  | 2009                            |        |   | 2008As restated |  
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                       |  |                                 |        |   |                 |   |        |  
|Net loss                                                                                                    |  | $                               | (2,126 | ) |                 | $ | (2,238 | )
|Adjustments to reconcile net loss to net cash provided by operating activities:                             |  |                                 |        |   |                 |   |        |  
|Depreciation and amortization                                                                               |  |                                 | 644    |   |                 |   | 450    |  
|Amortization (Accretion )of premium/discount on investments                                                 |  |                                 | 30     |   |                 |   | (6     | )
|Stock-based compensation expense                                                                            |  |                                 | 2,090  |   |                 |   | 2,790  |  
|Loss on disposal of property and equipment                                                                  |  |                                 |       |   |                 |   | 65     |  
|Provision for doubtful accounts receivable                                                                  |  |                                 | 67     |   |                 |   | 1,010  |  
|Changes in assets and liabilities:                                                                          |  |                                 |        |   |                 |   |        |  
|Accounts receivable                                                                                         |  |                                 | 2,414  |   |                 |   | 783    |  
|Inventories                                                                                                 |  |                                 | (1,263 | ) |                 |   | 2,044  |  
|Prepaid expenses and other current assets                                                                   |  |                                 | (426   | ) |                 |   | (69    | )
|Other assets                                                                                                |  |                                 | 368    |   |                 |   | (299   | )
|Accounts payable                                                                                            |  |                                 | (868   | ) |                 |   | (809   | )
|Accrued liabilities and other                                                                               |  |                                 | 1,045  |   |                 |   | 144    |  
|Accrued employee compensation                                                                               |  |                                 | 2,149  |   |                 |   | (32    | )
|Deferred revenue                                                                                            |  |                                 | 1,123  |   |                 |   | 1,862  |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|Net cash provided by operating activities                                                                   |  |                                 | 5,247  |   |                 |   | 5,695  |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|                                                                                                            |  |                                
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                       |  |                                 |        |   |                 |   |        |  
|Purchases of property and equipment                                                                         |  |                                 | (1,280 | ) |                 |   | (468   | )
|Purchases of investments                                                                                    |  |                                 | (2,031 | ) |                 |   | (8,016 | )
|Proceeds from maturities of investments                                                                     |  |                                 | 6,635  |   |                 |   | 14,174 |  
|Purchase of software license                                                                                |  |                                 | (295   | ) |                 |   | (660   | )
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|Net cash provided by investing activities                                                                   |  |                                 | 3,029  |   |                 |   | 5,030  |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|                                                                                                            |  |                                
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                                       |  |                                 |        |   |                 |   |        |  
|Exercise of common stock options                                                                            |  |                                 | 97     |   |                 |   | 39     |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|Net cash provided by financing activities                                                                   |  |                                 | 97     |   |                 |   | 39     |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                                                   |  |                                 | 8,373  |   |                 |   | 10,764 |  
|CASH AND CASH EQUIVALENTS  Beginning of period                                                             |  |                                 | 73,819 |   |                 |   | 68,672 |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|CASH AND CASH EQUIVALENTS  End of period                                                                   |  | $                               | 82,192 |   |                 | $ | 79,436 |  
|                                                                                                            |  |                                 |        |   |                 |   |        |  
|                                                                                                            |  |                                
|NONCASH INVESTING AND FINANCING ACTIVITIES:                                                                 |  |                                 |        |   |                 |   |        |  
|Vesting of accrued early exercised stock options                                                            |  | $                               | 7      |   |                 | $ | 32     |  
|Unpaid portion of property and equipment purchases included in period-end accounts payable                  |  | $                               | 258    |   |                 | $ | 160    |  
|Unpaid portion of purchases of other assets included in period-end accounts payable and accrued liabilities |  | $                               | 240    |   |                 | $ |       |  

See Notes to Condensed Consolidated Financial Statements



5



---

##### Table of Contents

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. The Companys systems are based on its distributed software architecture and switch-based hardware platform which enable multi-site enterprises to be served by a single telecommunications system.
The Companys 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.

2. Basis of Presentation and Significant Accounting Policies

The accompanying financial statements as of September 30, 2009 and for the three months ended September 30, 2009 and 2008 has 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/A, Amendment 1 for the fiscal year ended June 30, 2009.

In the opinion of management, all adjustments (which include normal recurring adjustments, except as disclosed herein) necessary to present
a fair statement of financial position as of September 30, 2009, results of operations for the three months ended September 30, 2009 and 2008, and cash flows for the three months ended September 30, 2009 and 2008, as applicable, have
been made. The results of operations for the three months ended September 30, 2009 are not necessarily indicative of the operating results for the full fiscal year or any future periods.

Computation of Net Loss per Share

Basic net loss per common share available to common stockholders is determined by dividing net loss available to common stockholders by the weighted average number of common shares available to common
stockholders during the period. Diluted net loss per common share available to common stockholders is determined by dividing net loss available to common stockholders by the weighted average number of common shares available to common stockholders
used in the basic loss per common 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. Potentially dilutive securities of
8.0 million and 8.0 million for the three months ended September 30, 2009 and 2008, respectively, were not included in the computation of dilutive net loss per share because to do so would have been anti-dilutive.

Adoption of New Accounting Standards

In the first quarter of fiscal 2010, we adopted the following accounting standards, none of which had a material impact on our financial position, results of operations or cash flows:



| |  |  | The Financial Accounting Standards Board (FASB) Accounting Standards Codification(Codification), which is now the source of authoritative U.S. generally accepted
accounting principles (GAAP) recognized by the FASB to be applied for financial statements issued for periods ending after September 2009. Additionally, we are using the new guidelines prescribed by the Codification when referring
to GAAP, including the elimination of pre-Codification GAAP references unless accompanied by Codification GAAP references.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The accounting standard for determining whether instruments granted in share-based payment transactions are participating securities.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The FASB amendment to the authoritative guidance related to the disclosures about fair value of financial instruments which requires publicly-traded
companies to provide disclosures on the fair value of financial instruments in interim financial statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Accounting Standards Issued But Not Yet Effective

In October 2009, the FASB issued an accounting
standards update that revises accounting and reporting requirements for arrangements with multiple deliverables. This update requires the use of an estimated selling price to determine the selling price of a deliverable in cases where neither
vendor-specific objective evidence nor third-party evidence is available, which is expected to increase the ability for entities to separate deliverables in multiple-deliverable arrangements and, accordingly, to decrease the amount of revenue
deferred in these cases. Additionally, this update requires the total selling price of a multiple-deliverable arrangement to be



6



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



allocated at the inception of the arrangement to all deliverables based on relative selling prices. This update is to be applied prospectively for revenue arrangements entered into or materially
modified in fiscal years beginning on or after June 15, 2010, which for the Company is July 1, 2010. Early adoption is permitted, and if this update is adopted early in other than the first quarter of an entitys fiscal year, then it
must be applied retrospectively to the beginning of that fiscal year. We are currently evaluating the impact of adoption of this update on our financial position, results of operations and cash flows.

In October 2009, the FASB issued an accounting standards update that clarifies which revenue allocation and measurement guidance should
be used for arrangements that contain both tangible products and software, in cases where the software is more than incidental to the tangible product as a whole. More specifically, if the software sold with or embedded within the tangible product
is essential to the functionality of the tangible product, then this software as well as undelivered software elements that relate to this software is excluded from the scope of existing software revenue guidance, which is expected to decrease the
amount of revenue deferred in these cases. This update is to be applied prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010, which for the Company is July 1, 2010.
Early adoption is permitted, but this update must be adopted in the same period as, and use the same transition method that is used for, the update described in the prior paragraph. We are currently evaluating the impact of adoption of this update
on our financial position, results of operations and cash flows.

Subsequent Event

The Company has evaluated events and transactions subsequent to September 30, 2009 through November 9, 2009, the date of issuance
of Consolidated Financial Statements. During the period from October 1, 2009 to November 9, 2009, the Company did not have any material subsequent events.

3. Balance Sheet Details

Balance sheet components consist of the
following:



|                                                |  |                   |        |   |              |   |        |  
|----------------------------------------------- |  | ----------------- | ------ | - | ------------ | - | ------ | -
|                                                |  | September 30,2009 |        |   | June 30,2009 |  
|                                                |  | (in thousands)    |       
|Inventories                                     |  |                   |        |   |              |   |        |  
|Raw materials                                   |  | $                 | 179    |   |              | $ | 398    |  
|Inventory in process/transit                    |  |                   | 679    |   |              |   | 962    |  
|Finished goods                                  |  |                   | 12,210 |   |              |   | 10,445 |  
|                                                |  |                   |        |   |              |   |        |  
|Total inventories                               |  | $                 | 13,068 |   |              | $ | 11,805 |  
|                                                |  |                   |        |   |              |   |        |  
|                                                |  |                  
|Prepaid expenses and other current assets:      |  |                   |        |   |              |   |        |  
|Prepaid expenses                                |  | $                 | 2,936  |   |              | $ | 2,435  |  
|Deferred cost of revenue                        |  |                   | 240    |   |              |   | 315    |  
|Deferred taxes                                  |  |                   | 360    |   |              |   | 360    |  
|                                                |  |                   |        |   |              |   |        |  
|Total prepaid expenses and other current assets |  | $                 | 3,536  |   |              | $ | 3,110  |  
|                                                |  |                   |        |   |              |   |        |  
|                                                |  |                  
|Property and equipment:                         |  |                   |        |   |              |   |        |  
|Computer equipment and tooling                  |  | $                 | 6,456  |   |              | $ | 5,281  |  
|Software                                        |  |                   | 1,091  |   |              |   | 1,086  |  
|Furniture and fixtures                          |  |                   | 1,073  |   |              |   | 1,064  |  
|Leasehold improvements                          |  |                   | 388    |   |              |   | 387    |  
|                                                |  |                   |        |   |              |   |        |  
|Total property and equipment                    |  |                   | 9,008  |   |              |   | 7,818  |  
|Less accumulated depreciation and amortization  |  |                   | (4,868 | ) |              |   | (4,343 | )
|                                                |  |                   |        |   |              |   |        |  
|Property and equipment  net                    |  | $                 | 4,140  |   |              | $ | 3,475  |  
|                                                |  |                   |        |   |              |   |        |  
|                                                |  |                  
|Deferred Revenue  current and long-term:       |  |                   |        |   |              |   |        |  
|Product                                         |  | $                 | 769    |   |              | $ | 988    |  
|Support and services                            |  |                   | 22,845 |   |              |   | 21,503 |  
|                                                |  |                   |        |   |              |   |        |  
|Total deferred revenue                          |  | $                 | 23,614 |   |              | $ | 22,491 |  
|                                                |  |                   |        |   |              |   |        |  



7



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



The following is a summary of the Companys long-term other assets
(in thousands):



|                        |  |                     |       |                         |   |      |                    |  |                     |       |                         |   |       |                    |   |      |   |  |   |      
|----------------------- |  | ------------------- | ----- | ----------------------- | - | ---- | ------------------ |  | ------------------- | ----- | ----------------------- | - | ----- | ------------------ | - | ---- | - |  | - | -----
|                        |  | September 30, 2009  |       | June 30, 2009          
|                        |  | GrossCarryingAmount |       | AccumulatedAmortization |   |      | Net CarryingAmount |  | GrossCarryingAmount |       | AccumulatedAmortization |   |       | Net CarryingAmount
|Licensed technology     |  | $                   | 1,760 |                         | $ | (143 | )                  |  | $                   | 1,617 |                         | $ | 1,760 |                    | $ | (57  | ) |  | $ | 1,703
|Purchased technology    |  |                     | 2,843 |                         |   | (79  | )                  |  |                     | 2,764 |                         |   | 2,578 |                    |   | (74  | ) |  |   | 2,504
|                        |  |                     |       |                         |   |      |                    |  |                     |       |                         |   |       |                    |   |      |   |  |   |      
|Other intangible assets |  | $                   | 4,603 |                         | $ | (222 | )                  |  |                     | 4,381 |                         | $ | 4,338 |                    | $ | (131 | ) |  |   | 4,207
|                        |  |                     |       |                         |   |      |                    |  |                     |       |                         |   |       |                    |   |      |   |  |   |      
|Prepaid royalties       |  |                     |       |                         |   |      |                    |  |                     | 1,954 |                         |   |       |                    |   |      |   |  |   | 2,285
|Deferred tax asset      |  |                     |       |                         |   |      |                    |  |                     | 1,388 |                         |   |       |                    |   |      |   |  |   | 1,388
|Deposits and other      |  |                     |       |                         |   |      |                    |  |                     | 202   |                         |   |       |                    |   |      |   |  |   | 234  
|                        |  |                     |       |                         |   |      |                    |  |                     |       |                         |   |       |                    |   |      |   |  |   |      
|Total other assets      |  |                     |       |                         |   |      |                    |  | $                   | 7,925 |                         |   |       |                    |   |      |   |  | $ | 8,114
|                        |  |                     |       |                         |   |      |                    |  |                     |       |                         |   |       |                    |   |      |   |  |   |      

Short-term Investments:

The following tables summarize the Companys short-term investments (in thousands):



|                                     |  |               |        |                      |   |                       |  |   |           |   |  |   |       
|------------------------------------ |  | ------------- | ------ | -------------------- | - | --------------------- |  | - | --------- | - |  | - | ------
|As of September 30, 2009             |  | AmortizedCost |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|Corporate notes and commercial paper |  | $             | 19,580 |                      | $ | 148                   |  | $ | (1        | ) |  | $ | 19,727
|US Government agency securities      |  | $             | 9,497  |                      | $ | 82                    |  |   |          |   |  | $ | 9,579 
|                                     |  |               |        |                      |   |                       |  |   |           |   |  |   |       
|Total                                |  | $             | 29,077 |                      | $ | 230                   |  | $ | (1        | ) |  | $ | 29,306
|                                     |  |               |        |                      |   |                       |  |   |           |   |  |   |       
|                                     |  |               |        |                     
|As of June 30, 2009                  |  | AmortizedCost |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|Corporate notes and commercial paper |  | $             | 24,209 |                      | $ | 111                   |  |   |          |   |  | $ | 24,320
|US Government agency securities      |  |               | 9,502  |                      |   | 25                    |  |   |          |   |  |   | 9,527 
|                                     |  |               |        |                      |   |                       |  |   |           |   |  |   |       
|Total                                |  | $             | 33,711 |                      | $ | 136                   |  | $ |          |   |  | $ | 33,847
|                                     |  |               |        |                      |   |                       |  |   |           |   |  |   |       

The following table summarizes the maturities of the Companys fixed income
securities (in thousands):



|                         |  |               |        |           |   |       
|------------------------ |  | ------------- | ------ | --------- | - | ------
|As of September 30, 2009 |  | AmortizedCost |        | FairValue
|Less than 1 year         |  | $             |       |           | $ |      
|Due in 1 to 3 years      |  |               | 29,077 |           |   | 29,306
|                         |  |               |        |           |   |       
|Total                    |  | $             | 29,077 |           | $ | 29,306
|                         |  |               |        |           |   |       
|                         |  |              
|As of June 30, 2009      |  | AmortizedCost |        | FairValue
|                         |  |               |        |           |   |       
|Less than 1 year         |  | $             | 6,646  |           | $ | 6,677 
|Due in 1 to 3 years      |  |               | 27,065 |           |   | 27,170
|                         |  |               |        |           |   |       
|Total                    |  | $             | 33,711 |           | $ | 33,847
|                         |  |               |        |           |   |       

Actual maturities may differ from the contractual maturities because borrowers may
have the right to call or prepay certain obligations.

4. 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.
| | - |  | ------------------------------------------------------------------------------



8



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



| |  |  | 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 table below sets forth the Companys cash equivalents and short-term investments measured at fair value on a recurring basis (in
thousands):



|                                     |  |                          |        |         |   |         |  |       |   |  |   |       
|------------------------------------ |  | ------------------------ | ------ | ------- | - | ------- |  | ----- | - |  | - | ------
|                                     |  | As of September 30, 2009
|Assets                               |  | Level 1                  |        | Level 2 |   | Level 3 |  | Total
|Money market funds                   |  | $                        | 67,596 |         | $ |        |  | $     |  |  | $ | 67,596
|Corporate notes and commercial paper |  |                          |       |         |   | 19,727  |  |       |  |  |   | 19,727
|US Govt. agency securities           |  |                          |       |         |   | 9,579   |  |       |  |  |   | 9,579 
|                                     |  |                          |        |         |   |         |  |       |   |  |   |       
|                                     |  | $                        | 67,596 |         | $ | 29,306  |  | $     |  |  | $ | 96,902
|                                     |  |                          |        |         |   |         |  |       |   |  |   |       

The above table excludes $14.6 million of cash balances on deposit at banks.

5. Income Taxes

In the three months ended September 30, 2009, the Company recorded an income tax provision of $22,000 compared to an income tax provision of $0.6 million for the three months ended September 30, 2008.

The income tax provision of $22,000 for the three months ended September 30, 2009 represents the tax provision for the profitable
jurisdictions based upon income earned during the period while no tax benefit was accrued on the loss jurisdictions. The income tax provision for the three months ended September 30, 2008 of $0.6 million was calculated under the discrete method
as management determined that an annual effective tax rate method would not provide a reliable estimate. The negative effective tax rate of (37%) is primarily a result of nondeductible stock compensation expenses, limitations on the utilization
of credit carry forward and the impact of the valuation allowance.

The Emergency Economic Stabilization Act of
2008, which contains the Tax Extenders and Alternative Minimum Tax Relief Act of 2008, was signed into law on October 3, 2008. Under the Act, the research credit was retroactively extended for amounts paid or incurred after
December 31, 2007 and before January 1, 2010. The Company has calculated its federal R&D credit accordingly.

We
maintain liabilities for uncertain tax positions. As of September 30, 2009, the Companys total amount of unrecognized tax benefits were $1.7 million as compared to $1.5 million as of June 30, 2009, representing an increase of $0.2
million for the first three months of fiscal 2010. The increase in the total unrecognized tax benefits is primarily due to California research tax credits. None of the total unrecognized tax benefits of the Company, if recognized, would impact the
effective tax rate, as the Company has a full valuation allowance on its carryforward attributes.

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 on federal, state and foreign
tax-related matters to be recorded in the future may change as revised estimates are made or 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 only major tax jurisdiction is the United States. The tax years 2000 through 2008 remain open and
subject to tax examination by the appropriate governmental agencies in the United States.



9



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



6. Common Stock

Common Shares Reserved for Issuance

At September 30, 2009, the
Company has reserved shares of common stock for issuance as follows (in thousands):



|                                            |  |       
|------------------------------------------- |  | ------
|Reserved under stock option plans           |  | 11,017
|Reserved under employee stock purchase plan |  | 677   
|Conversion of warrants                      |  | 2     
|                                            |  |       
|Total                                       |  | 11,696
|                                            |  |       

7. 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 EndedSeptember 30,
2009 |   |  | Three Months EndedSeptember 30,
2008 |  
|Expected life of option plan            |  | 6.08-6.46 years                      |   |  | 6.08-6.46 years                      |  
|Expected life of ESPP right             |  | 0.50 years                           |   |  | 0.50 years                           |  
|Risk-free interest rate for option plan |  | 2.47                                 | % |  | 3.11                                 | %
|Risk-free interest rate for ESPP right  |  | 0.27                                 | % |  | 1.93                                 | %
|Volatility for option plan              |  | 58                                   | % |  | 59                                   | %
|Volatility for ESPP right               |  | 138                                  | % |  | 136                                  | %
|Dividend yield                          |  | 0                                    | % |  | 0                                    | %

During the three months ended September 30, 2009 and 2008, the Company recorded
non-cash stock-based compensation expense of $2.1 million and $2.8 million respectively, net of forfeitures.

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. The estimated forfeiture rate for the three months ended September 30, 2009 and 2008 was 11.5% and 9.7%, respectively. As of September 30, 2009, total unrecognized
compensation cost related to stock-based awards granted to employees and non-employee directors was $23.0 million, net of estimated forfeitures of $7.6 million. This cost will be amortized on a ratable basis over a weighted-average vesting period of
approximately three years.

8. Stock Option Plan

In January 1997, the Board of Directors and stockholders adopted the 1997 stock option plan (the 1997 Plan) which, as amended, provides for granting incentive stock options (ISOs)
and nonqualified stock options (NSOs) for shares of common stock to employees, directors, and consultants of the Company. In September 2006, the Companys board of directors increased the number of shares authorized and reserved for
issuance under the 1997 Plan to 10,513,325 shares of common stock. In accordance with the 1997 Plan, the stated exercise price shall not be less than 100% and 85% of the estimated fair market value of common stock on the date of grant for ISOs and
NSOs, respectively, as determined by the Board of Directors. The 1997 Plan provides that the options shall be exercisable over a period not to exceed ten years. Options generally vest ratably over four years from the date of grant. Options granted
to certain executive officers are exercisable immediately and unvested shares issued upon exercise are subject to repurchase by the Company at the exercise price (Class Two Options). During the three months ended September 30, 2009
and September 30, 2008, zero and 1,167 unvested shares were repurchased, respectively. The Companys repurchase right for such options lapses as the options vest, generally over four years from the date of grant.

In February 2007, the Company adopted the 2007 Equity Incentive Plan (the 2007 Plan) which, as amended, provides for grants of
ISOs, NSOs, restrictive stock units (RSUs) and restrictive stock awards (RSAs) to employees, directors and consultants of the Company. This plan serves as the successor to the 1997 Plan, which terminated in January 2007. 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. In February 2008, pursuant to the automatic increase provisions
of the 2007 Plan, the Companys board of directors increased the number of shares authorized and reserved for issuance under the 2007 Plan by 2.1 million and 2.2 million in 2008 and 2009, respectively.



10



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



Class Two Options granted under the 1997 Plan to certain executive officers are
exercisable immediately and shares issued upon exercise are subject to repurchase by the Company at the exercise price, in the event the employee is terminated; such repurchase right lapses gradually over a four year period. The Company does not
consider the exercise of stock options substantive when the issued stock is subject to repurchase. Accordingly, the proceeds from the exercise of such options are accounted for as a deposit liability until the repurchase right lapses, at which time
the proceeds are reclassified to permanent equity. As of September 30, 2009 and June 30, 2009, there were 13,126 and 20,626 shares subject to repurchase, respectively, of the Companys common stock outstanding and $12,000 and $19,000,
respectively, of related recorded liability, which is included in accrued liabilities.

Transactions under the 1997 and 2007
Option Plans are summarized as follows:



|                                                                                                          |  |                                                  |   |  |                                    |   |  |                               |     
|--------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------ | - |  | ---------------------------------- | - |  | ----------------------------- | ----
|                                                                                                          |  | SharesAvailablefor Grant                         |   |  | SharesSubject toOptionsOutstanding |   |  | Weighted-AverageExercisePrice
|                                                                                                          |  | (Amounts in thousands, except per share amounts)
|Outstanding  June 30, 2009                                                                               |  | 3,359                                            |   |  | 7,256                              |   |  | $                             | 4.19
|Termination of remaining shares available for grant under the 1997 Option Plan and other non-plan options |  | (22                                              | ) |  |                                   |   |  |                               |    
|Options granted  (weighted average grant date fair value of $3.18 per share)                             |  | (397                                             | ) |  | 397                                |   |  |                               | 6.68
|Options exercised                                                                                         |  |                                                 |   |  | (66                                | ) |  |                               | 1.50
|Options canceled                                                                                          |  | 183                                              |   |  | (183                               | ) |  |                               | 4.74
|Restricted stock awards (see Note 10)                                                                     |  | (123                                             | ) |  |                                    |   |  |                               |     
|Restricted stock cancelled                                                                                |  | 9                                                |   |  |                                    |   |  |                               |     
|                                                                                                          |  |                                                  |   |  |                                    |   |  |                               |     
|Outstanding  September 30, 2009                                                                          |  | 3,009                                            |   |  | 7,404                              |   |  | $                             | 4.31
|                                                                                                          |  |                                                  |   |  |                                    |   |  |                               |     
|Options exercisable at September 30, 2009                                                                 |  |                                                  |   |  | 2,087                              |   |  | $                             | 2.38
|                                                                                                          |  |                                                  |   |  |                                    |   |  |                               |     

The total pre-tax intrinsic value for options exercised in the three months ended
September, 2009 and 2008 was $0.4 million and $0.4 million, respectively, representing the difference between the estimated fair values of the Companys common stock underlying these options at the dates of exercise and the exercise prices
paid. There were 22,000 cancelled options that expired under the 1997 Option Plan due to the termination of that plan. These cancelled, expired options have been included in the option activity for the three months ended September 30, 2009.

The following table summarizes information about outstanding and exercisable options at September 30, 2009:



|                            |  |                                                         |  |                                                 |  |                              |       |                         |   |       
|--------------------------- |  | ------------------------------------------------------- |  | ----------------------------------------------- |  | ---------------------------- | ----- | ----------------------- | - | ------
|Exercise Prices             |  | OptionsOutstanding                                      |  | WeightedAverageRemainingContractualLife (Years) |  | WeightedAverageExercisePrice |       | AggregateIntrinsicValue
|                            |  | (Amounts in thousands, except years and per share data)
|$0.10  0.40                |  | 734                                                     |  | 5.01                                            |  | $                            | 0.31  |                         |   |       
|$0.80  1.00                |  | 433                                                     |  | 6.19                                            |  |                              | 0.87  |                         |   |       
|$2.00  3.20                |  | 569                                                     |  | 6.92                                            |  |                              | 3.12  |                         |   |       
|$3.50  4.56                |  | 458                                                     |  | 8.74                                            |  |                              | 3.92  |                         |   |       
|$4.82                       |  | 3,018                                                   |  | 6.37                                            |  |                              | 4.82  |                         |   |       
|$4.93  5.08                |  | 812                                                     |  | 8.43                                            |  |                              | 4.96  |                         |   |       
|$5.25  6.08                |  | 788                                                     |  | 8.72                                            |  |                              | 5.59  |                         |   |       
|$6.50  8.29                |  | 400                                                     |  | 9.87                                            |  |                              | 6.69  |                         |   |       
|$11.30  11.40              |  | 169                                                     |  | 7.60                                            |  |                              | 11.36 |                         |   |       
|$12.55  13.73              |  | 19                                                      |  | 7.93                                            |  |                              | 13.12 |                         |   |       
|$15.41                      |  | 4                                                       |  | 8.12                                            |  |                              | 15.41 |                         |   |       
|                            |  |                                                         |  |                                                 |  |                              |       |                         |   |       
|Total Outstanding           |  | 7,404                                                   |  | 6.80                                            |  |                              | 4.31  |                         | $ | 22,801
|                            |  |                                                         |  |                                                 |  |                              |       |                         |   |       
|Exercisable                 |  | 2,087                                                   |  | 5.21                                            |  |                              | 2.38  |                         |   | 7,922 
|Vested and expected to vest |  | 6,492                                                   |  | 6.92                                            |  | $                            | 4.22  |                         | $ | 24,009

9. 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 Company stock at a discount through payroll deductions. The ESPP consists of six-month offering periods
commencing on May 1stand November 1st, each year. Employees purchase shares in the purchase period at 90%
of the market value of the Companys common stock at either the beginning of the offering period or the end of the offering period, whichever price is lower.



11



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



On February 3, 2009 and February 6, 2008, 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 438,000 shares and 427,000 shares, respectively, pursuant to the terms of that plan.

As of September 30, 2009, 688,000 shares had been issued under the ESPP and 677,000 shares had been reserved for future
issuance.

10. Restricted Stock

Under the 2007 Plan, during the three months ending September 30, 2009, the Company issued 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 one year or 50% at two years from the date of grant and 25% annually thereafter.

Restricted stock award and restricted
stock unit activity for the three months ended September 30, 2009 and 2008 is as follows (in thousands):



|                  |  |                                      |   |  |                                      |  
|----------------- |  | ------------------------------------ | - |  | ------------------------------------ | -
|                  |  | Three Months EndedSeptember 30,
2009 |   |  | Three Months EndedSeptember 30,
2008 |  
|Beginning balance |  | 507                                  |   |  | 70                                   |  
|Awarded           |  | 123                                  |   |  | 416                                  |  
|Released          |  | (19                                  | ) |  | (12                                  | )
|Forfeited         |  | (5                                   | ) |  |                                     |  
|                  |  |                                      |   |  |                                      |  
|Ending balance    |  | 606                                  |   |  | 474                                  |  
|                  |  |                                      |   |  |                                      |  

Information regarding restricted stock units outstanding at September 30, 2009
is summarized below:



|                                   |  |                            |  |                                         |  |                                     |      
|---------------------------------- |  | -------------------------- |  | --------------------------------------- |  | ----------------------------------- | -----
|                                   |  | Number ofShares(thousands) |  | WeightedAverageRemainingContractualLife |  | AggregateIntrinsic Value(thousands)
|Shares outstanding                 |  | 606                        |  | 1.81 years                              |  | $                                   | 4,717
|Shares vested and expected to vest |  | 488                        |  | 1.70 years                              |  | $                                   | 3,808

11. Litigation, Commitments and Contingencies

Litigation  The Company is a party to the following material litigation:

U.S. Federal Court Class Action Litigation. On January 16, 2008, a purported stockholder class action lawsuit captioned Watkins
v. ShoreTel, Inc., et al., was filed in the United States District Court for the Northern District of California against the Company, certain of its officers and directors, and the underwriters of the Companys initial public offering. A second
purported class action alleging the same claims was filed on January 29, 2008 and the lawsuits were consolidated. A second consolidated amended class action complaint was subsequently filed on March 2, 2009. The consolidated action is
purportedly brought on behalf of those who purchased the Companys common stock pursuant to the initial public offering on July 3, 2007, purports to allege claims for violations of the federal securities laws, and seeks unspecified
compensatory damages and other relief. Management believes that the Company has meritorious defenses to these claims and intends to defend the litigation vigorously. It is not possible for the Company to quantify the extent of the potential
liability, if any. As such, no liability for any potential loss has been accrued as of September 30, 2009.

California
State Court Derivative Action. On January 30, 2008, a purported shareholder derivative lawsuit captioned Berkovitz v. Combs, et al., was filed in the Superior Court of the State of California, County of Santa Clara, against the Company (as
a nominal defendant), its directors and certain officers. The complaint purports to allege claims for breach of fiduciary duty and other claims and seeks unspecified compensatory damages and other relief based on essentially the same allegations as
the class action litigation. On May 6, 2008, the parties stipulated to, and the Court entered an order for, a temporary standstill of the case. It is not possible for the Company to quantify the extent of the potential liability, if any. As
such, no liability for any potential loss has been accrued as of September, 2009.



12



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



The Company could become involved in litigation from time to time 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.

Leases  The
Company leases its facilities under noncancelable operating leases which expire at various times through 2015. The leases provide for the lessee to pay all cost of utilities, insurance, and taxes. Future minimum lease payments under the
noncancelable leases as of September 30, 2009, are as follows (in thousands):



|                          |  |   |      
|------------------------- |  | - | -----
|Years Ending June 30,     |  |  
|2010 (remaining 9 months) |  | $ | 1,082
|2011                      |  |   | 1,410
|2012                      |  |   | 1,332
|2013                      |  |   | 1,166
|2014                      |  |   | 1,112
|2015                      |  |   | 280  
|                          |  |   |      
|Total                     |  | $ | 6,382
|                          |  |   |      

Lease obligations for the Companys foreign offices are denominated in foreign
currencies, which were converted herein to U.S. dollars at the interbank exchange rate on September 30, 2009.

Rent
expense for the three months ended September 30, 2009 and 2008 was $0.3 million and $0.4 million respectively.

Purchase
commitments  As of September 30, 2009 and June 30, 2009, the Company had purchase commitments with contract manufacturers for inventory and with technology firms for usage of software licenses totaling approximately $17.7 million and
$11.9 million, respectively.

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. The Company also has
indemnification obligations to the underwriters of its initial public offering pursuant to the underwriting agreement executed in connection with that offering. As a result, the Company may have indemnification obligations to its officers, directors
and underwriters in connection with the above-referenced securities-related litigation.

12. Segment Information

The Company is organized as, and operates in, one reportable segment: the development and sale of IP voice communication systems. The
Companys chief operating decision-maker is its Chief Executive Officer. The Companys Chief Executive Officer reviews financial information presented on a consolidated basis for purposes of evaluating financial performance and allocating
resources, accompanied by information about revenue by geographic regions. 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 on asset-based metrics. Therefore, geographic information is presented only for revenue. 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 EndedSeptember 30,
|              |  | 2009                            |        | 2008
|United States |  | $                               | 30,495 |      | $ | 33,609
|International |  |                                 | 3,255  |      |   | 2,251 
|              |  |                                 |        |      |   |       
|Total         |  | $                               | 33,750 |      | $ | 35,860
|              |  |                                 |        |      |   |       



13



---

##### Table of Contents

SHORETEL, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)



13. Restatement of Previously Issued Consolidated Financial Statements

Subsequent to the issuance of the unaudited Condensed Consolidated Financial Statements for the fiscal quarter ended September 30, 2008,
the Company identified an error in stock-based compensation. The error was identified after the Companys third-party software provider notified its clients, including the Company, that it made a change to how its software program calculates
stock-based compensation expense. Specifically, the prior version of this software calculated stock-based compensation expense by incorrectly continuing to apply a weighted average forfeiture rate to the vested portion of stock option awards until
the grants final vest date rather than reflecting actual forfeitures as vested. Thus, this accounting error relates to the timing of stock-based compensation expense.

The Company determined that stock-based compensation expense error related to the three months ended September 30, 2008 was $78,000.

The following tables present the effect of the restatement adjustments by financial statement line item for Statement of
Operations and Consolidated Statement of Cash Flows.

Consolidated Statement of Operations (in thousands, except per share
amounts):



|                                       |  |                                      |        |   |             |   |        |  
|-------------------------------------- |  | ------------------------------------ | ------ | - | ----------- | - | ------ | -
|                                       |  | Three months endedSeptember 30,
2008 |       
|                                       |  | Aspreviouslyreported                 |        |   | As restated |  
|Cost of Revenue:                       |  |                                      |        |   |             |   |        |  
|Product                                |  | $                                    | 9,986  |   |             | $ | 9,990  |  
|Support and services                   |  |                                      | 2,914  |   |             |   | 2,918  |  
|                                       |  |                                      |        |   |             |   |        |  
|Total cost of revenue                  |  |                                      | 12,900 |   |             |   | 12,908 |  
|Gross Profit                           |  |                                      | 22,960 |   |             |   | 22,952 |  
|                                       |  |                                      |        |   |             |   |        |  
|Operating Expenses:                    |  |                                      |        |   |             |   |        |  
|Research and development               |  |                                      | 7,786  |   |             |   | 7,794  |  
|Sales and marketing                    |  |                                      | 11,148 |   |             |   | 11,173 |  
|General and administrative             |  |                                      | 6,010  |   |             |   | 6,047  |  
|                                       |  |                                      |        |   |             |   |        |  
|Total operating expenses               |  |                                      | 24,944 |   |             |   | 25,014 |  
|                                       |  |                                      |        |   |             |   |        |  
|Loss from operations                   |  |                                      | (1,984 | ) |             |   | (2,062 | )
|                                       |  |                                      |        |   |             |   |        |  
|Loss before provision for income taxes |  |                                      | (1,552 | ) |             |   | (1,630 | )
|                                       |  |                                      |        |   |             |   |        |  
|Net loss                               |  | $                                    | (2,160 | ) |             | $ | (2,238 | )
|                                       |  |                                      |        |   |             |   |        |  
|Basic net loss per common share        |  | $                                    | (0.05  | ) |             | $ | (0.05  | )
|Diluted net loss per common share      |  | $                                    | (0.05  | ) |             | $ | (0.05  | )

Consolidated Statements of Cash Flows (in thousands):



|                                                                                |  |                                      |        |   |             |   |        |  
|------------------------------------------------------------------------------- |  | ------------------------------------ | ------ | - | ----------- | - | ------ | -
|                                                                                |  | Three months endedSeptember 30,
2008 |       
|                                                                                |  | Aspreviouslyreported                 |        |   | As restated |  
|Net loss                                                                        |  | $                                    | (2,160 | ) |             | $ | (2,238 | )
|Adjustments to reconcile net loss to net cash provided by operating activities: |  |                                      |        |   |             |   |        |  
|Stock-based compensation expense                                                |  |                                      | 2,712  |   |             |   | 2,790  |  
|                                                                                |  |                                      |        |   |             |   |        |  
|Net cash provided by operating activities                                       |  |                                      | 5,695  |   |             |   | 5,695  |  



14



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

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 above in the section entitled Risk Factors.

The following discussion reflects the effects of the restatement discussed in Item 1 note 13  Restatement of Previously Issued
Consolidated Financial Statements to the Consolidated Financial Statements.

Overview

We are a leading provider of IP telecommunications solutions for enterprises. Our solution is comprised of our ShoreGear switches, ShorePhone
IP phones and ShoreWare software applications. We were founded in September 1996 and shipped our first system in 1998. We have continued to develop and enhance our product line since that time. We currently offer a variety of models of our switches
and IP phones.

We sell our products primarily through channel partners that market and sell our systems to enterprises across
all industries, including to small, medium and large companies and public institutions. 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. The
number of our authorized channel partners has more than doubled since June 30, 2004 to over 700 as of September 30, 2009. Channel partners typically purchase our products directly from us. 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 generally perform
installation and implementation services for the enterprises that use our systems. In most cases, 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.

We outsource the manufacturing of our products to contract manufacturers. Our outsourced manufacturing model allows us to
scale our business without the significant capital investment and on-going expenses required to establish and maintain a manufacturing operation. Our phone and switch products are manufactured by contract manufacturers located in California 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. We work closely with our contract manufacturers to manage the cost of
components, since our total manufacturing costs are directly tied to component costs. We regularly provide forecasts to our contract manufacturers, and we order products from our contract manufacturers based on our projected sales levels well in
advance of receiving actual orders from our enterprise customers. We seek to maintain sufficient levels of finished goods inventory to meet our forecasted product sales with limited levels of inventory to compensate for unanticipated shifts in sales
volume and product mix.

Although we have historically sold our systems primarily to small and medium sized enterprises, we
expanded our sales and marketing activities to increase our focus on larger enterprise customers. Accordingly, we have a major accounts program whereby our sales personnel assist our channel partners to sell to large enterprise accounts, and we
coordinate with our channel partners to enable them to better serve large multi-site enterprises. To the extent we are successful in penetrating larger enterprise customers, we expect that the sales cycle for our products will increase, and that the
demands on our sales and support infrastructure will also increase.

We are headquartered in Sunnyvale, California and the
majority of our personnel work at this location. Sales and support personnel are located throughout the United States and, to a lesser extent, in the United Kingdom, Germany, Belgium, Spain, Hong Kong, Singapore and Australia. Most of our enterprise
customers are located in the United States. Revenue from international sales has been less than 10% of our total revenue for the three months ended September 2009 and 2008, respectively. Although we intend to focus on increasing international sales,
we expect that sales to enterprise customers in the United States will continue to comprise the significant majority of our sales.

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



15



---

##### Table of Contents

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 total revenue.

Deferred revenue. Deferred revenue relates to the timing of revenue recognition for specific transactions based on service, support, specific commitments and other factors. Deferred revenue primarily consists of billings or payments
received in advance of revenue recognition from the Companys transactions described above and are recognized as the revenue recognition criteria are met. Nearly all system sales include the purchase of post-contractual support contracts with
terms of up to five years, and the rate of renewal 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 our
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. Accordingly, the level of purchases of
post-contractual support with our product sales is an important metric for us along with the renewal rates for these services. Our deferred revenue balance at September 30, 2009 was $23.6 million, consisting of $0.8 million of deferred product
revenue and $22.8 million of deferred support and services revenues, of which $16.0 million is expected to be recognized within one year.

Gross profit.Our gross profit for products is primarily affected by our ability to reduce hardware costs faster than the decline in average overall system prices. We have been able to increase our
product gross profit by reducing hardware costs through product redesign and volume discount pricing from our suppliers. We have also introduced new, lower cost hardware following these introductions, which has continued to improve our product gross
profit. In general, product gross profit on our switches is greater than product gross profit 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 system sales. We consider our ability to monitor and manage these factors to be a key aspect of maintaining product gross profit and increasing our profitability.

Gross profit for support and services is slightly lower than gross profit for products, and is impacted primarily by personnel costs and
labor related expenses. The primary goal of our support and services function is to ensure maximum 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 will be able to improve gross profit 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.

Operating expense management.Our operating expenses are comprised primarily of compensation and benefits for our employees and, therefore, the increase in operating expenses has been primarily
related to increases in our headcount. We intend to expand our workforce to support our anticipated growth, and therefore our ability to forecast and increase revenue is critical to managing our operating expenses and profitability.

Basis of Presentation

Revenue.We derive our revenue from sales of our IP telecommunications systems and related support and services. Our typical system includes a combination of IP phones, switches and software applications. Channel partners buy our
products directly from us. Prices to a given channel partner for hardware and software products depend on that channel partners volume and customer satisfaction metrics, 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.

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. Post-contractual support revenue is
recognized ratably over the contractual service period.

Cost of revenue.Cost of 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 product sold. Cost of support and services revenue consists of salary and related costs of personnel engaged in support and services, and are substantially fixed in the near term.

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. We are devoting substantial resources to the development of additional functionality
for existing products and the development of new products and related software applications.



16



---

##### Table of Contents

Sales and marketing expenses.Sales and marketing expenses primarily include
personnel costs, sales commissions, travel, marketing promotional and lead generation programs, advertising, trade shows, demo equipment, professional services fees and facilities expenses. We plan to continue to invest in development of our
distribution channel by increasing the size of our field sales force and the number of our channel partners to enable us to expand into new geographies, including Europe and Asia Pacific, and further increase our sales to large enterprises. In
conjunction with channel growth, we plan to increase the investment in our training and support of channel partners to enable them to more effectively sell our products. We also 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 relate to our executive, finance, human resources, legal and
information technology organizations. Expenses primarily include personnel costs, professional fees for legal, accounting, tax, compliance and information systems, travel, allowance for doubtful accounts, recruiting expense, software amortization
costs, depreciation expense and facilities expenses. In addition, as we expand our business, we expect to increase our general and administrative expenses.

Other income, net.Other income (expense) primarily consists of interest earned on cash and short-term investments and other miscellaneous income (expenses).

Income tax provision.Income tax provision includes federal, state and foreign tax on our income. From inception through 2005, we
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 carry-forwards and other tax credits measured by applying currently 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.

We believe we have had multiple
ownership changes, as defined under Section 382 of the Internal Revenue Code, due to significant stock transactions in previous years, which limits the realization of our net operating losses and tax credit carryforwards under Sections 382
and 383 of the Internal Revenue Code in future periods. Based on our final analysis performed in 2008, we believe the provisions of Section 382 results in the forfeiture of significant amount of federal and California net operating loss
carry-forward and research and development tax credit carry-forwards.

Critical Accounting Policies and Estimates

We consider our accounting policies related to revenue recognition, allowance for doubtful accounts, stock-based compensation, inventory
valuation and accounting for income tax 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 doubtful accounts, the
calculation of stock-based compensation expense, and how we value inventory. 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 three months ended September 30, 2009 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 2009 Annual Report on Form 10-K/A filed with the Securities and Exchange Commission. For a description of those accounting policies, please refer to
our 2009 Annual Report on Form 10-K, as amended by Form 10-K/A.



17



---

##### Table of Contents

Results of Operations

The following table sets forth selected consolidated statements of operations data as a percentage of total revenue for each of the periods indicated.



|                                     |  |                                 |    |  |      |   
|------------------------------------ |  | ------------------------------- | -- |  | ---- | --
|                                     |  | Three Months EndedSeptember 30, |   
|                                     |  | 2009                            |    |  | 2008 |   
|Revenue:                             |  |                                 |    |  |      |   
|Product                              |  | 80                              | %  |  | 84   | % 
|Support and services                 |  | 20                              | %  |  | 16   | % 
|                                     |  |                                 |    |  |      |   
|Total revenue                        |  | 100                             | %  |  | 100  | % 
|Cost of revenue:                     |  |                                 |    |  |      |   
|Product                              |  | 28                              | %  |  | 28   | % 
|Support and services                 |  | 8                               | %  |  | 8    | % 
|                                     |  |                                 |    |  |      |   
|Total cost of revenue                |  | 36                              | %  |  | 36   | % 
|                                     |  |                                 |    |  |      |   
|Gross profit                         |  | 64                              | %  |  | 64   | % 
|Operating expenses:                  |  |                                 |    |  |      |   
|Research and development             |  | 21                              | %  |  | 21   | % 
|Sales and marketing                  |  | 35                              | %  |  | 31   | % 
|General and administrative           |  | 14                              | %  |  | 17   | % 
|                                     |  |                                 |    |  |      |   
|Total operating expenses             |  | 70                              | %  |  | 69   | % 
|                                     |  |                                 |    |  |      |   
|Operating loss                       |  | (6                              | )% |  | (5   | )%
|Other income, net                    |  | 0                               | %  |  | 1    | % 
|                                     |  |                                 |    |  |      |   
|Loss before provision for income tax |  | (6                              | )% |  | (4   | )%
|Provision for income taxes           |  | 0                               | %  |  | (2   | )%
|                                     |  |                                 |    |  |      |   
|Net loss                             |  | (6                              | )% |  | (6   | )%
|                                     |  |                                 |    |  |      |   

Comparison of the three months ended September 30, 2009 and
September 30, 2008

Revenue.



|        |  |                                    |        |                   |   |        |  |   |        |   |  |    |   
|------- |  | ---------------------------------- | ------ | ----------------- | - | ------ |  | - | ------ | - |  | -- | --
|        |  | Three months ended                 |        | Change            |  
|        |  | September 30,2009                  |        | September 30,2008 |  
|        |  |                                    | $      |                   |   | %      | 
|        |  | (in thousands, except percentages) |       
|Revenue |  | $                                  | 33,750 |                   | $ | 35,860 |  | $ | (2,110 | ) |  | (6 | )%

The decrease was primarily attributable to decrease in sales of our products. Product
revenue was $26.8 million in the three months ended September 30, 2009, a decrease of $3.2 million, or 11%, from $30.0 million in the same period of 2008. The decrease in product revenue was due to a decline in business from new customers
mostly due to the economic downturn. This decrease was partially off-set by an increase of $1.1 million or 19% in support and services revenue which was $6.9 million in the three months ended September 30, 2009 compared to $5.8 million in
the same period of 2008. The increase was attributable to revenue associated with post-contractual support contracts accompanying new system sales, post-contractual support contract renewals and increased revenue from training and installation
services.

Cost of revenue and gross profit.



|                |  |                                    |        |   |                   |   |        |   |  |   |        |   |  |    |   
|--------------- |  | ---------------------------------- | ------ | - | ----------------- | - | ------ | - |  | - | ------ | - |  | -- | --
|                |  | Three months ended                 |        |   | Change            |  
|                |  | September 30,2009                  |        |   | September 30,2008 |   |       
|                |  |                                    | $      |   |                   | % |       
|                |  | (in thousands, except percentages) |       
|Cost of revenue |  | $                                  | 12,117 |   |                   | $ | 12,908 |   |  | $ | (791   | ) |  | (6 | )%
|Gross profit    |  | $                                  | 21,633 |   |                   | $ | 22,952 |   |  | $ | (1,319 | ) |  | (6 | )%
|Gross profit    |  |                                    | 64.1   | % |                   |   | 64.0   | % |  |   |        |   |  |    |   

Support and services gross profit increased from
50.1% in the three months ended September 30, 2008 to 62.6% in the same period of 2009. In the three months ended September 30, 2009, support and services gross profit increased due to support and services revenue increasing by 18% and
support and services cost decreasing by 11%, compared to the same period in 2008. The service costs decreased by 11% as the Company deployed employee resources to a lower cost region outside of our California headquarters office. Compensation for
support and services employees, the largest category of support and service costs, decreased 12% in the three months ended September 30, 2009, as headcount decreased from 57 employees at September 30, 2008 to 53 employees at
September 30, 2009. The increase in support and services gross profit was partially offset by decrease in product gross profit percent from 67% in the three months ended September 30, 2008 to 64% in the three months ended
September 30, 2009. The decrease in product gross profit was attributable to a decline in average selling price of our ShoreGear switches of 15% and a decline in our IP Phones of 11%.



18



---

##### Table of Contents

Operating expenses.



|                           |  |                                    |        |                   |   |        |  |   |        |   |  |     |   
|-------------------------- |  | ---------------------------------- | ------ | ----------------- | - | ------ |  | - | ------ | - |  | --- | --
|                           |  | Three months ended                 |        | Change            |  
|                           |  | September 30,2009                  |        | September 30,2008 |  
|                           |  |                                    | $      |                   |   | %      | 
|                           |  | (in thousands, except percentages) |       
|Research and development   |  | $                                  | 7,197  |                   | $ | 7,794  |  | $ | (597   | ) |  | (8  | )%
|Sales and marketing        |  | $                                  | 12,017 |                   | $ | 11,173 |  | $ | 844    |   |  | 8   | % 
|General and administrative |  | $                                  | 4,651  |                   | $ | 6,047  |  | $ | (1,396 | ) |  | (23 | )%

Research and development. The research and development expenses decreased by
$0.6 million primarily due to consulting and temporary help, beta program and related expenses, and outside engineering expenses each decreased $0.2 million.

Sales and marketing. The increase in sales and marketing expenses is attributable to commissions, image & branding, travel, channel marketing and advertisement that accounted for $1.0
million, $0.4 million, $0.1 million, $0.1 million and $0.1 million, respectively, of the increase. This increase was partially offset by decrease in trade show expenses of $0.9 million.

General and administrative. General and administrative expenses declined by $1.4 million primarily due to decrease in bad debt
expenses, legal expenses, office rent and audit fees of $0.9 million, $0.4 million, $0.2 million and $0.1 million, respectively. The decrease was partially offset by increase in consulting and outside help and tax services of $0.2 million and $0.1
million, respectively.

Other income, net.



|                  |  |                                    |     |                   |   |     |  |   |      |   |  |     |   
|----------------- |  | ---------------------------------- | --- | ----------------- | - | --- |  | - | ---- | - |  | --- | --
|                  |  | Three months ended                 |     | Change            |  
|                  |  | September 30,2009                  |     | September 30,2008 |  
|                  |  |                                    | $   |                   |   | %   | 
|                  |  | (in thousands, except percentages) |    
|Other income, net |  | $                                  | 128 |                   | $ | 432 |  | $ | (304 | ) |  | (70 | )%

The decrease was primarily attributable to decrease in interest income by $0.5
million due to a decline in overall interest rates in the three months ended September 30, 2009 as compared to the same period of 2008. This was partially offset by a net increase in foreign currency exchange translation of $0.2 million in the
three months ended September 30, 2009 compared to same period of 2008 due to higher fluctuation in foreign currency exchange rates in the three months ended September 30, 2008 that had resulted in foreign exchange translation losses. We
expect that foreign currency exchange rates may be volatile in the near term.

Provision for income taxes.



|              |  |                                    |    |                   |   |     |  |   |      |   |  |     |   
|------------- |  | ---------------------------------- | -- | ----------------- | - | --- |  | - | ---- | - |  | --- | --
|              |  | Three months ended                 |    | Change            |  
|              |  | September 30,2009                  |    | September 30,2008 |  
|              |  |                                    | $  |                   |   | %   | 
|              |  | (in thousands, except percentages) |   
|Tax provision |  | $                                  | 22 |                   | $ | 608 |  | $ | (586 | ) |  | (96 | )%

Income tax provision.The income tax provision was $22,000 in the three months
ended September 30, 2009 which is a decrease of $0.6 million from $0.6 million in the same period of 2008, primarily due to lower taxable income in foreign jurisdictions in the three months ended September 30, 2009 compared to same period
of 2008.

Liquidity and Capital Resources

Balance Sheet and Cash Flows

The following table summarizes our
cash and cash equivalents and short-term investments (in thousands):



|                          |  |                   |         |              |   |         |  |   |        |  
|------------------------- |  | ----------------- | ------- | ------------ | - | ------- |  | - | ------ | -
|                          |  | September 30,2009 |         | June 30,2009 |   | Change  | 
|                          |  |                   | $       |             
|Cash and cash equivalents |  | $                 | 82,192  |              | $ | 73,819  |  | $ | 8,373  |  
|Short-term investments    |  |                   | 29,306  |              |   | 33,847  |  |   | (4,541 | )
|                          |  |                   |         |              |   |         |  |   |        |  
|Total                     |  | $                 | 111,498 |              | $ | 107,666 |  | $ | 3,832  |  
|                          |  |                   |         |              |   |         |  |   |        |  

As of September 30, 2009, our principal sources of liquidity consisted of cash
and cash equivalents and short-term investments of $111.5 million and accounts receivable net of $19.0 million.

Our principal
uses of cash historically have consisted of the purchase of finished goods inventory from our contract manufacturers, payroll and other operating expenses related to the development of new products and purchases of property and equipment.



19



---

##### Table of Contents

We believe that our $111.5 million of cash and cash equivalents and short-term investments
at September 30, 2009, together with cash flows from our operations will be sufficient to fund our operating requirements for at least 12 months. Our future capital requirements will depend on many factors, including our rate of revenue growth,
the expansion of our sales and marketing activities, the timing and extent of our expansion into new territories, the timing of introductions of new products and enhancements to existing products, the continuing market acceptance of our products and
acquisition and licensing activities. We may enter into agreements relating to potential investments in, or acquisitions of, complementary businesses or technologies in the future, which could also require us to seek additional equity or debt
financing. Additional funds may not be available on terms favorable to us or at all.

The following table shows our cash flows
from operating activities, investing activities and financing activities for the stated periods:



|                                      |  |                                  |       |      |   |      
|------------------------------------- |  | -------------------------------- | ----- | ---- | - | -----
|                                      |  | Three Months Ended September 30,
|                                      |  | 2009                             |       | 2008
|                                      |  | (In thousands)                  
|Cash provided by operating activities |  | $                                | 5,247 |      | $ | 5,695
|Cash provided by investing activities |  | $                                | 3,029 |      | $ | 5,030
|Cash provided by financing activities |  | $                                | 97    |      | $ | 39   

Cash flows from operating activities

Our cash flows from operating activities are significantly influenced by our cash expenditures to support the growth of our business in
operating expense areas such as research and development, sales and marketing and administration. Our operating cash flows are also influenced by our working capital needs to support growth and fluctuations in inventory, accounts receivable, vendor
accounts payable and other current assets and liabilities. We procure finished goods inventory from our contract manufacturers and typically pay them in 30 days. We extend credit to our channel partners and typically collect in 45 to 60 days. In
some cases we also prepay for license rights to third-party products in advance of sales.

Net loss during the three months
ended September 30, 2009 and 2008 included non-cash charges of $2.1 million and $2.8 million in stock-based compensation expense, respectively, bad debt expense of $0.1 million and $1.0 million, respectively, and $0.6 million and $0.5 million
in depreciation and amortization of fixed assets, respectively.

Cash provided by operating activities during the three months
ended September 30, 2009 also reflect net changes in operating assets and liabilities, which provided $4.5 million, consisting primarily of a significant decrease in accounts receivables of $2.4 million due to decrease in days sales outstanding
(DSO), an increase in accrued employee compensation of $2.1 million, an increase in deferred revenue of $1.1 million, an increase of $1.0 million in accrued liabilities and other, partially offset by an increase in inventories of $1.3 million and a
decrease in accounts payable of $0.9 million.

Cash provided by operating activities during the three months ended
September 30, 2008 also reflect net changes in operating assets and liabilities, which provided $3.6 million, consisting primarily of a significant decrease in inventories of $2.0 million due to improved inventory turnover, an increase in
deferred revenue of $1.9 million, decrease in accounts receivables of $0.8 million primarily due to a decrease in days sales outstanding, partially offset by a decrease in accounts payable of $0.8 million.

Cash flows from investing activities

We have classified our investment portfolio as available for sale, and our investments are made with a policy of capital preservation and liquidity as the primary objectives. We may hold
investments in corporate bonds to maturity; however, we may sell an investment at any time if the quality rating of the investment declines, the yield on the investment is no longer attractive or we are in need of cash.

Net cash provided by investing activities was $3.0 million and $5.0 million in the first three months of fiscal 2010 and 2009, respectively.
Net cash provided by investing activities in the first three months of 2009 related to net sale/maturities of short-term investments of $4.6 million, partially off-set by purchase of fixed assets of $1.3 million. In the three months ended
September 30, 2008, cash provided by investing activities primarily related to the short-term investments sold and matured (net).

Cash flows from financing activities

Net cash provided by financing activities was $97,000 and $39,000
in the three months ended September 30, 2009 and 2008, respectively, which represented cash generated from the exercise of common stock options.



20



---

##### Table of Contents

Off-Balance Sheet Arrangements

We do not have any material off-balance sheet arrangements nor do we have any relationships with unconsolidated entities or financial
partnerships, such as entities often referred to as structured finance or special purpose entities, which are established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.

Contractual obligations and commitments

The following table summarizes our contractual obligations as of September 30, 2009 and the effect that such obligations are expected to have on our liquidity and cash flows in future periods (in
thousands):



|                                                       |  |       |        |                        |   |          |  |          |       |                  |   |       |  |   |  
|------------------------------------------------------ |  | ----- | ------ | ---------------------- | - | -------- |  | -------- | ----- | ---------------- | - | ----- |  | - | -
|                                                       |  |       |        | Payments Due by Period
|                                                       |  | Total |        | Less than1 year        |   | 1-3years |  | 3-5years |       | 5 years andafter
|Operating lease obligations                            |  | $     | 6,382  |                        | $ | 1,428    |  | $        | 2,747 |                  | $ | 2,207 |  | $ | 
|Non-cancelable purchase commitments for finished goods |  |       | 13,354 |                        |   | 13,354   |  |          |      |                  |   |      |  |   | 
|Purchase commitments for software license use          |  |       | 4,380  |                        |   | 1,726    |  |          | 2,154 |                  |   | 500   |  |   | 
|                                                       |  |       |        |                        |   |          |  |          |       |                  |   |       |  |   |  
|Total contractual obligations                          |  | $     | 24,116 |                        | $ | 16,508   |  | $        | 4,901 |                  | $ | 2,707 |  | $ | 
|                                                       |  |       |        |                        |   |          |  |          |       |                  |   |       |  |   |  

As of September 30, 2009, the Company's total amount of unrecognized tax benefit
was approximately $1.7 million of which none, if recognized, would impact the effective tax rate as the Company has a valuation allowance on its carryforward attributes. The Company does not expect its unrecognized tax benefits to change materially
over the next 12 months.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

For quantitative and qualitative disclosures about market risk affecting ShoreTel, Inc., see Quantitative and Qualitative Disclosures About Market Risk in Item 7A of Part II of our
Annual Report on Form 10-K, as amended by Form 10-K/A for the fiscal year ended June 30, 2009, which is incorporated herein by reference. Our exposure to market risk has not changed materially since June 30, 2009.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Disclosure Controls and Procedures.Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this report.

In connection with the restatement described in Note 13 to our unaudited condensed consolidated financial statements, our Chief Executive
Officer and Chief Financial Officer determined that there was a material weakness in our internal control over financial reporting as of September 30, 2009 relating to the design of the controls over the calculation of stock-based compensation
expense related to the application of the forfeiture rate.

Internal Control Over Financial Reporting.There
have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most recent fiscal quarter that have materially affected, or are reasonably
likely to materially affect, our internal control over financial reporting.

Remedial Efforts to Address the Material
Weakness

Subsequent to the identification of the material weakness described above, we initiated remediation measures
to address the material weakness over the calculation of stock-based compensation expense related to the application of the forfeiture rate which includes upgrading to the most current version of the software during the second quarter of fiscal
2010, adding a control procedure to test the calculation of the third-party stock-based compensation system reports on a quarterly basis and timely review of the technical updates of the software.



21



---

##### Table of Contents

PART II: OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

There
were no material developments in our legal proceedings during the quarter ended September 30, 2009. The information set forth above under Part I, Item 1 note 11 contained in the Notes to Consolidated Condensed Financial
Statements is incorporated herein by reference.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There has
been no material change in our risk factors as described in Part I, Item 1A. Risk Factors of our Annual Report on Form 10-K, as amended by Form 10-K/A for the fiscal year ended June 30, 2009.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

Use of Proceeds from Public Offering of Common Stock

The effective date of
the registration statement for our initial public offering was July 2, 2007. As of September 30, 2009, the proceeds from our initial public offering have been invested in cash, cash equivalents and short term investments. None of the use
of the proceeds was made, directly or indirectly, to our directors, officers, or persons owning 10% or more of our common stock.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------

None.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

On
November 4, 2009, the Board of Directors of ShoreTel approved an amendment to ShoreTels Bylaws (the Amendment), effective November 4, 2009. Article I, Section 1.11 of the Bylaws was amended to expand the disclosure
required to be made by stockholders making nominations of persons for election as directors or proposals for consideration at an annual meeting of stockholders to include the following additional information:

(1) a description of any agreement, arrangement or understanding with respect to the nomination or proposal between or among such
stockholder and the beneficial owner on whose behalf such nomination or proposal is made, any of their respective affiliates or associates, and any others acting in concert with any of the foregoing;

(2) a description of any agreement, arrangement or understanding (including any derivative or short positions, profit interests, options,
warrants, stock appreciation or similar rights, hedging transactions, and borrowed or loaned shares) that has been entered into as of the date of the stockholders notice by, or on behalf of, such stockholder and such beneficial owners, the
effect or intent of which is to mitigate loss to, manage risk or benefit of share price changes for, or increase or decrease the voting power of, such stockholder or such beneficial owner, with respect to shares of stock of ShoreTel;

(3) a representation that the stockholder is a holder of record of stock of ShoreTel entitled to vote at such meeting and intends to appear
in person or by proxy at the meeting to propose such business or nomination; and

(4) a representation whether the stockholder
or the beneficial owner, if any, intends or is part of a group which intends (x) to deliver a proxy statement and/or form of proxy to holders of at least the percentage of ShoreTels outstanding capital stock required to approve or adopt the
proposal or elect the nominee and/or (y) otherwise to solicit proxies from stockholders in support of such proposal or nomination.

The foregoing description of the Amendment does not purport to be complete and is qualified in its entirety by reference to the Bylaws, as amended, which are attached hereto as Exhibit 3.01 and incorporated by reference herein.



|ITEM 6. | EXHIBITS
|------- | --------

See Index to
Exhibits following the signature page to this Form 10-Q, which is incorporated by reference herein.



22



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

Date: November 9, 2009



ShoreTel, Inc.By:

/s/    MICHAEL E.
HEALYMichael E. Healy Chief Financial Officer




23



---

##### Table of Contents

EXHIBIT INDEX



|               |  |                                                                   
|-------------- |  | ------------------------------------------------------------------
|Exhibit Number |  | Exhibit Title                                                     
|               | 
|3.01           |  | Third Amended and Restated Bylaws                                 
|               | 
|31.1(1)        |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|               | 
|31.2(1)        |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|               | 
|32.1(1)        |  | Section 1350 Certification of Chief Executive Officer.            
|               | 
|32.2(1)        |  | Section 1350 Certification of Chief Financial Officer.            



|(1) | This certification accompanying this report pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 is not deemed filed with the Securities and Exchange
Commission and is not to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Securities Exchange Act of 1934 (whether made before or after the date of the Report), irrespective of any general
incorporation language contained in such filing.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Financial Statement Schedules.
|--- | ------------------------------

All schedules have been omitted because they are either inapplicable or the required information has been given in the annual consolidated financial statements or the notes thereto.



24