株探米国株
英語
エドガーで原本を確認する
6-K 1 d914953d6k.htm FORM 6-K Form 6-K
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of April 2025

Commission File Number: 001-32993

 

 

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

 

 

No. 6 Hai Dian Zhong Street

Haidian District

Beijing 100080, People’s Republic of China

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒     Form 40-F ☐

 

 
 



SIGNATURE

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.

 

New Oriental Education & Technology Group Inc.
By:  

/s/ Stephen Zhihui Yang

Name: Stephen Zhihui Yang
Title: Executive President and Chief Financial Officer

Date: April 23, 2025

EX-99.1 2 d914953dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

New Oriental Announces Results for the Third Fiscal Quarter Ended February 28, 2025

BEIJING, April 23, 2025 /PRNewswire/ – New Oriental Education & Technology Group Inc. (the “Company” or “New Oriental”) (NYSE: EDU/ 9901.SEHK), a provider of private educational services in China, today announced its unaudited financial results for the third fiscal quarter ended February 28, 2025, which is the third quarter of New Oriental’s fiscal year 2025.

Financial Highlights for the Third Fiscal Quarter Ended February 28, 2025

 

   

Total net revenues decreased by 2.0% year over year to US$1,183.1 million for the third fiscal quarter of 2025. Total net revenues, excluding revenues generated from East Buy private label products and livestreaming business, increased by 21.2% year over year to US$1,038.3 million for the third fiscal quarter of 2025.

 

   

Operating income increased by 9.8% year over year to US$124.5 million for the third fiscal quarter of 2025. Operating income, excluding operating loss generated from East Buy private label products and livestreaming business, increased by 5.0% year over year to US$125.5 million for the third fiscal quarter of 2025.

 

   

Net income attributable to New Oriental increased by 0.1% year over year to US$87.3 million for the third fiscal quarter of 2025.

Key Financial Results

 

(in thousands US$, except per ADS(1) data)

   3Q FY2025      3Q FY2024      % of
change
 

Net revenues

     1,183,055        1,207,286        -2.0

Operating income

     124,519        113,432        9.8

Non-GAAP operating income (2)(3)

     142,056        142,359        -0.2

Net income attributable to New Oriental

     87,255        87,167        0.1

Non-GAAP net income attributable to New Oriental (2)(3)

     113,344        132,279        -14.3

Net income per ADS attributable to New Oriental - basic

     0.54        0.53        2.7

Net income per ADS attributable to New Oriental - diluted

     0.54        0.52        2.9

Non-GAAP net income per ADS attributable to New Oriental - basic (2)(3)(4)

     0.70        0.80        -12.1

Non-GAAP net income per ADS attributable to New Oriental - diluted (2)(3)(4)

     0.70        0.79        -12.0

(in thousands US$, except per ADS(1) data)

   9M FY2025      9M FY2024      % of
change
 

Net revenues

     3,657,107        3,176,907        15.1

Operating income

     436,924        339,898        28.5

Non-GAAP operating income (2)(3)

     472,550        441,017        7.2

Net income attributable to New Oriental

     364,616        282,619        29.0

Non-GAAP net income attributable to New Oriental (2)(3)

     418,988        402,417        4.1

Net income per ADS attributable to New Oriental - basic

     2.24        1.71        30.9

Net income per ADS attributable to New Oriental - diluted

     2.22        1.69        31.7

Non-GAAP net income per ADS attributable to New Oriental - basic (2)(3)(4)

     2.57        2.43        5.6

Non-GAAP net income per ADS attributable to New Oriental - diluted (2)(3)(4)

     2.55        2.40        6.5

 

(1)

Each ADS represents ten common shares. The Hong Kong-listed shares are fully fungible with the ADSs listed on NYSE.

 

(2)

GAAP represents Generally Accepted Accounting Principles in the United States of America.

 

(3)

New Oriental provides non-GAAP financial measures on net income attributable to New Oriental, operating income and net income per ADS attributable to New Oriental that exclude share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, loss/(gain) from fair value change of investments, loss from equity method investments, impairment of long-term investments, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments. For further details on these adjustments, please refer to the section titled “About Non-GAAP Financial Measures” and the tables captioned “Reconciliations of Non-GAAP Measures to the Most Comparable GAAP Measures” set forth at the end of this release.

 

(4)

The Non-GAAP net income per ADS attributable to New Oriental is computed using Non-GAAP net income attributable to New Oriental and the same number of shares and ADSs used in GAAP basic and diluted EPS calculation.


Operating Highlights for the Third Fiscal Quarter Ended February 28, 2025

Michael Yu, New Oriental’s Executive Chairman, commented, “I am encouraged to see that our Q3 performance has been positively set with total net revenues, excluding revenues generated from East Buy private label products and livestreaming business, increasing by 21.2% year over year. Revenues from overseas test preparation and overseas study consulting businesses increased by approximately 7.1% and 21.4% year over year, respectively. In addition, the domestic test preparation business targeting adults and university students grew by approximately 17.0% year over year. Furthermore, our new educational business initiatives have maintained strong momentum this fiscal quarter, with revenue growth of 34.5% year over year. Among these initiatives, our non-academic tutoring courses were offered in around 60 cities, attracting approximately 408,000 student enrollments in this fiscal quarter. Simultaneously, our intelligent learning system and devices were adopted in around 60 cities, with approximately 309,000 active paid users in this fiscal quarter. By leveraging our strong educational resources, we are committed to pursuing a strategy centered on sustainable long-term development, emphasizing product quality and operational efficiency to foster sustainable growth and profitability in the long run.”

Chenggang Zhou, New Oriental’s Chief Executive Officer, added, “In this fiscal quarter, we have continued to monitor our capacity expansion to ensure alignment with revenue growth and operating efficiency. At the same time, we have dedicated efforts to revamping our online-merge-offline teaching system and investing in the application of AI-related technologies within the education sector. As we integrate various new applications into our offline and online educational products, our product capabilities have been consistently enhanced. Additionally, we have developed numerous innovative technologies that support our teachers and staff in their daily work, resulting in improvements in operational efficiency and service satisfaction.”

Stephen Zhihui Yang, New Oriental’s Executive President and Chief Financial Officer, commented, “To better reflect New Oriental’s core educational businesses, the following operating margin numbers for this fiscal quarter exclude the financial results of East Buy’s private label products and livestreaming business. Our GAAP operating margin for the quarter, excluding operating margin generated from East Buy private label products and livestreaming business, was 12.1%, compared to 14.0% in the same period of the prior fiscal year. Non-GAAP operating margin, excluding operating margin generated from East Buy private label products and livestreaming business for the quarter, was 13.3%, compared to 15.1% in the same period of the prior fiscal year. The slowdown in revenue growth within our overseas-related businesses and the investment in newly-integrated tourism-related business have led to the short-term impact on our operating margin this quarter. We anticipate the pressure on margins for educational businesses will ease in the upcoming quarter and the next fiscal year as we implement our cost reduction and efficiency enhancement initiatives across all business lines, alongside ongoing efforts to improve facility utilization. We remain committed to creating sustainable value for our customers and shareholders in the long term.”

Share Repurchase

The Company’s board of directors approved a Share Repurchase Program in July 2022, under which the Company is authorized to repurchase up to US$400 million of the Company’s ADSs or common shares through the next twelve months. The Company’s board of directors further approved extending the effective time of the Share Repurchase Program to May 31, 2025, and increasing the aggregate value of shares that the Company is authorized to repurchase from US$400 million to US$700 million. As of April 22, 2025, the Company had repurchased an aggregate of approximately 14.4 million ADSs for approximately US$695.5 million from the open market under this Share Repurchase Program.

Financial Results for the Third Fiscal Quarter Ended February 28, 2025

Net Revenues

For the third fiscal quarter of 2025, New Oriental reported net revenues of US$1,183.1 million, representing a 2.0% decrease year over year. Net revenues, excluding revenues generated from East Buy private label products and livestreaming business, were US$1,038.3 million, representing a 21.2% increase year over year. The growth was mainly driven by the increase in net revenues from the Company’s educational new business initiatives.

Operating Costs and Expenses

Operating costs and expenses for the quarter were US$1,058.5 million, representing a 3.2% decrease year over year.

 

   

Cost of revenues decreased by 17.6% year over year to US$531.6 million.

 

   

Selling and marketing expenses increased by 13.0% year over year to US$182.2 million.

 

   

General and administrative expenses increased by 19.8% year over year to US$344.7 million.

Total share-based compensation expenses, which were allocated to related operating costs and expenses, decreased by 41.3% to US$16.1 million in the third fiscal quarter of 2025.

Operating Income and Operating Margin

Operating income was US$124.5 million, representing a 9.8% increase year over year. Non-GAAP income from operations for the quarter, excluding share-based compensation expenses, and amortization of intangible assets resulting from business acquisitions, was US$142.1 million, representing a 0.2% decrease year over year.


Operating margin for the quarter was 10.5%, compared to 9.4% in the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, for the quarter was 12.0%, compared to 11.8% in the same period of the prior fiscal year.

Net Income and Net Income per ADS

Net income attributable to New Oriental for the quarter was US$87.3 million, representing a 0.1% increase year over year. Basic and diluted net income per ADS attributable to New Oriental were US$0.54 and US$0.54, respectively.

Non-GAAP Net Income and Non-GAAP Net Income per ADS

Non-GAAP net income attributable to New Oriental for the quarter, excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, loss/(gain) from fair value change of investments, loss from equity method investments, impairment of long-term investments, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments, was US$113.3 million, representing a 14.3% decrease year over year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental were US$0.70 and US$0.70, respectively.

Cash Flow

Net operating cash inflow for the third fiscal quarter of 2025 was approximately US$1.0 million and capital expenditures for the quarter were US$52.4 million.

Balance Sheet

As of February 28, 2025, New Oriental had cash and cash equivalents of US$1,418.8 million. In addition, the Company had US$1,411.7 million in term deposits and US$1,853.6 million in short-term investment.

New Oriental’s deferred revenue, which represents cash collected upfront from customers and related revenue that will be recognized as the services or goods are delivered, at the end of the third quarter of fiscal year 2025 was US$1,749.9 million, an increase of 15.0% as compared to US$1,521.7 million at the end of the third quarter of fiscal year 2024.

Financial Results for the Nine Months Ended February 28, 2025

For the first nine months of fiscal year 2025, New Oriental reported net revenues of US$3,657.1 million, representing a 15.1% increase year over year.

Operating income was US$436.9 million, representing a 28.5% increase year over year. Non-GAAP operating income, excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisitions, for the first nine months of fiscal year 2025 was US$472.6 million, representing a 7.2% increase year over year.

Operating margin for the first nine months of fiscal year 2025 was 11.9%, compared to 10.7% for the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, for the first nine months of fiscal year 2025, was 12.9%, compared to 13.9% for the same period of the prior fiscal year.

Net income attributable to New Oriental for the first nine months of fiscal year 2025 was US$364.6 million, representing a 29.0% increase year over year. Basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2025 amounted to US$2.24 and US$2.22, respectively.

Non-GAAP net income attributable to New Oriental, excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, loss/(gain) from fair value change of investments, loss from equity method investments, impairment of long-term investments, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments, for the first nine months of fiscal year 2025 was US$419.0 million, representing a 4.1% increase year over year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the first nine months of fiscal year 2025 amounted to US$2.57 and US$2.55, respectively.


Outlook for the Fourth Quarter of the Fiscal Year 2025

New Oriental expects total net revenues, excluding revenues generated from East Buy private label products and livestreaming business, in the fourth quarter of the fiscal year 2025 (March 1, 2025 to May 31, 2025) to be in the range of US$1,009.1 million to US$1,036.6 million, representing year over year increase in the range of 10% to 13%. The projected increase of revenue in the Company’s functional currency Renminbi is expected to be in the range of 12% to 15% for the fourth quarter of the fiscal year 2025.

This forecast reflects New Oriental’s current and preliminary view, which is subject to change.

Conference Call Information

New Oriental’s management will host an earnings conference call at 8 AM on April 23, 2025, U.S. Eastern Time (8 PM on April 23, 2025, Beijing/Hong Kong Time).

Please register in advance of the conference, using the link provided below. Upon registering, you will be provided with participant dial-in numbers, and unique personal PIN.

Conference call registration link: https://register-conf.media-server.com/register/BI231c9f564a7a444faff3195dc3db509f. It will automatically direct you to the registration page of “New Oriental FY2025 Q3 Earnings Conference Call” where you may fill in your details for RSVP.

In the 10 minutes prior to the call start time, you may use the conference access information (including dial in number(s) and personal PIN) provided in the confirmation email received at the point of registering.

Joining the conference call via a live webcast:

Additionally, a live and archived webcast of the conference call will be available at http://investor.neworiental.org.

Listening to the conference call replay:

A replay of the conference call may be accessed via the webcast on-demand by registering at https://edge.media-server.com/mmc/p/vcnixrwv/ first. The replay will be available until April 23, 2026.

About New Oriental

New Oriental is a provider of private educational services in China offering a wide range of educational programs, services and products to a varied student population throughout China. New Oriental’s program, service and product offerings mainly consist of educational services and test preparation courses, private label products and livestreaming e-commerce, and overseas study consulting services. New Oriental is listed on NYSE (NYSE: EDU) and SEHK (9901.SEHK), respectively. New Oriental’s ADSs, each of which represents ten common shares, are listed and traded on the NYSE. The Hong Kong-listed shares are fully fungible with the ADSs listed on NYSE.

For more information about New Oriental, please visit http://www.neworiental.org/english/.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the outlook for the fourth quarter of fiscal year 2025, quotations from management in this announcement, as well as New Oriental’s strategic and operational plans, contain forward-looking statements. New Oriental may also make written or oral forward-looking statements in its reports filed or furnished to the U.S. Securities and Exchange Commission, in its annual reports to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about New Oriental’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company’s ability to effectively and efficiently manage changes of its existing business and new business; its ability to execute its business strategies; uncertainties in relation to the interpretation and implementation of or proposed changes to, the PRC laws, regulations and policies regarding the private education industry; its ability to attract students without a significant increase in course fees; its ability to maintain and enhance its “New Oriental” brand; its ability to maintain consistent teaching quality throughout its school network, or service quality throughout its brand; its ability to achieve the benefits it expects from recent and future acquisitions; the outcome of ongoing, or any future, litigation or arbitration, including those relating to copyright and other intellectual property rights; competition in the private education sector and livestreaming e-commerce business in China; the continuing efforts of its senior management team and other key personnel, health epidemics and other outbreaks in China; and general economic conditions in China. Further information regarding these and other risks is included in its annual report on Form 20-F and other documents filed with the Securities and Exchange Commission. New Oriental does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of this press release, and New Oriental undertakes no duty to update such information, except as required under applicable law.


About Non-GAAP Financial Measures

To supplement New Oriental’s consolidated financial results presented in accordance with GAAP, New Oriental uses the following measures defined as non-GAAP financial measures by the SEC: net income excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, loss/(gain) from fair value change of investments, loss/(gain) from equity method investments, impairment of long-term investments and goodwill, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments; operating income excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, and impairment of goodwill; operating margin excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, and impairment of goodwill; and basic and diluted net income per ADS and per share excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, loss/(gain) from fair value change of investments, loss/(gain) from equity method investments, impairment of long-term investments and goodwill, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Reconciliations of non-GAAP measures to the most comparable GAAP measures” set forth at the end of this release.

New Oriental believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding from each non-GAAP measure certain items that may not be indicative of its operating performance from a cash perspective. New Oriental believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to New Oriental’s historical performance and liquidity. New Oriental believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP measures is that they exclude from each non-GAAP measure certain items that have been and will continue to be for the foreseeable future a significant recurring expense in its business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.

Contacts

For investor and media inquiries, please contact:

 

Ms. Rita Fong    Ms. Sisi Zhao
FTI Consulting    New Oriental Education & Technology Group Inc.
Tel:    +852 3768 4548    Tel:   +86-10-6260-5568
Email: rita.fong@fticonsulting.com    Email: zhaosisi@xdf.cn


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     As of February 28
2025
     As of May 31
2024
 
     (Unaudited)      (Audited)  
     USD      USD  

ASSETS:

     

Current assets:

     

Cash and cash equivalents

     1,418,786        1,389,359  

Restricted cash, current

     146,982        177,411  

Term deposits, current

     1,022,396        1,320,167  

Short-term investments

     1,853,591        2,065,579  

Accounts receivable, net

     34,046        29,689  

Inventory, net

     85,714        92,806  

Prepaid expenses and other current assets, net

     306,166        309,464  

Amounts due from related parties, current

     5,237        4,403  
  

 

 

    

 

 

 

Total current assets

     4,872,918        5,388,878  
  

 

 

    

 

 

 

Restricted cash, non-current

     23,509        22,334  

Term deposits, non-current

     389,301        169,203  

Property and equipment, net

     724,976        507,981  

Land use rights, net

     4,362        4,450  

Amounts due from related parties, non-current

     13,957        7,273  

Long-term deposits

     44,223        38,161  

Intangible assets, net

     14,282        18,672  

Goodwill, net

     103,473        103,958  

Long-term investments, net

     389,368        355,812  

Deferred tax assets, net

     80,426        72,727  

Right-of-use assets

     727,018        653,905  

Other non-current assets

     59,396        188,319  
  

 

 

    

 

 

 

Total assets

     7,447,209        7,531,673  
  

 

 

    

 

 

 

LIABILITIES AND EQUITY

     

Current liabilities:

     

Accounts payable

     85,604        105,681  

Accrued expenses and other current liabilities

     677,826        774,805  

Income taxes payable

     189,260        139,822  

Amounts due to related parties

     457        551  

Deferred revenue

     1,749,923        1,780,063  

Operating lease liability, current

     239,579        199,933  
  

 

 

    

 

 

 

Total current liabilities

     2,942,649        3,000,855  
  

 

 

    

 

 

 

Deferred tax liabilities

     29,968        19,407  

Unsecured senior notes

     14,403        14,403  

Operating lease liabilities, non-current

     484,655        447,994  
  

 

 

    

 

 

 

Total long-term liabilities

     529,026        481,804  
  

 

 

    

 

 

 

Total liabilities

     3,471,675        3,482,659  
  

 

 

    

 

 

 

Equity

     

New Oriental Education & Technology Group Inc. shareholders’ equity

     3,686,228        3,775,934  

Non-controlling interests

     289,306        273,080  
  

 

 

    

 

 

 

Total equity

     3,975,534        4,049,014  
  

 

 

    

 

 

 

Total liabilities and equity

     7,447,209        7,531,673  
  

 

 

    

 

 

 


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except for per share and per ADS amounts)

 

     For the Three Months
Ended February 28
    For the Three Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Net revenues

     1,183,055       1,207,286  
  

 

 

   

 

 

 

Operating cost and expenses (note 1)

    

Cost of revenues

     531,586       644,786  

Selling and marketing

     182,240       161,259  

General and administrative

     344,710       287,809  
  

 

 

   

 

 

 

Total operating cost and expenses

     1,058,536       1,093,854  
  

 

 

   

 

 

 

Operating income

     124,519       113,432  
  

 

 

   

 

 

 

(Loss)/Gain from fair value change of investments

     (212     1,545  

Other income, net

     29,095       16,841  

Provision for income taxes

     (52,579     (32,703

Loss from equity method investments

     (11,157     (13,325
  

 

 

   

 

 

 

Net income

     89,666       85,790  
  

 

 

   

 

 

 

Net (income)/loss attributable to non-controlling interests

     (2,411     1,377  
  

 

 

   

 

 

 

Net income attributable to New Oriental Education & Technology Group Inc.’s shareholders

     87,255       87,167  
  

 

 

   

 

 

 

Net income per share attributable to New Oriental-Basic (note 2)

     0.05       0.05  

Net income per share attributable to New Oriental-Diluted (note 2)

     0.05       0.05  

Net income per ADS attributable to New Oriental-Basic (note 2)

     0.54       0.53  

Net income per ADS attributable to New Oriental-Diluted (note 2)

     0.54       0.52  


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

RECONCILIATIONS OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP MEASURES

(In thousands except for per share and per ADS amounts)

 

     For the Three Months
Ended February 28
    For the Three Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Operating income

     124,519       113,432  

Share-based compensation expenses

     16,119       27,470  

Amortization of intangible assets resulting from business acquisitions

     1,418       1,457  
  

 

 

   

 

 

 

Non-GAAP operating income

     142,056       142,359  
  

 

 

   

 

 

 

Operating margin

     10.5     9.4

Non-GAAP operating margin

     12.0     11.8

Net income attributable to New Oriental

     87,255       87,167  

Share-based compensation expenses

     14,151       19,094  

Loss/(Gain) from fair value change of investments

     212       (1,545

Amortization of intangible assets resulting from business acquisitions

     882       911  

Loss from equity method investments

     11,157       13,325  

Impairment of long-term investments

     —        16,846  

Gain on disposals of investments and others

     (161     —   

Tax effects on Non-GAAP adjustments

     (152     (3,519
  

 

 

   

 

 

 

Non-GAAP net income attributable to New Oriental

     113,344       132,279  
  

 

 

   

 

 

 

Net income per ADS attributable to New Oriental- Basic (note 2)

     0.54       0.53  

Net income per ADS attributable to New Oriental- Diluted (note 2)

     0.54       0.52  

Non-GAAP net income per ADS attributable to New Oriental - Basic (note 2)

     0.70       0.80  

Non-GAAP net income per ADS attributable to New Oriental - Diluted (note 2)

     0.70       0.79  

Weighted average shares used in calculating basic net income per ADS (note 2)

     1,612,894,657       1,654,982,205  

Weighted average shares used in calculating diluted net income per ADS (note 2)

     1,624,843,387       1,671,727,365  

Non-GAAP net income per share - basic

     0.07       0.08  

Non-GAAP net income per share - diluted

     0.07       0.08  


Notes:

Note 1: Share-based compensation expenses (in thousands) are included in the operating cost and expenses as follows:

 

     For the Three Months
Ended February 28
     For the Three Months
Ended February 29
 
     2025      2024  
     (Unaudited)      (Unaudited)  
     USD      USD  

Cost of revenues

     698        7,405  

Selling and marketing

     1,894        5,839  

General and administrative

     13,527        14,226  
  

 

 

    

 

 

 

Total

     16,119        27,470  
  

 

 

    

 

 

 

Note 2: Each ADS represents ten common shares.


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

     For the Three Months
Ended February 28
    For the Three Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Net cash provided by operating activities

     963       109,436  

Net cash provided by investing activities

     79,891       11,285  

Net cash used in financing activities

     (94,581     (33,492

Effect of exchange rate changes

     (8,069     (18,901
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (21,796     68,328  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at beginning of period

     1,611,073       2,120,746  

Cash, cash equivalents and restricted cash at end of period

     1,589,277       2,189,074  


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except for per share and per ADS amounts)

 

     For the Nine Months
Ended February 28
    For the Nine Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Net revenues

     3,657,107       3,176,907  
  

 

 

   

 

 

 

Operating cost and expenses (note 1)

    

Cost of revenues

     1,613,419       1,508,562  

Selling and marketing

     572,053       452,345  

General and administrative

     1,034,711       876,102  
  

 

 

   

 

 

 

Total operating cost and expenses

     3,220,183       2,837,009  
  

 

 

   

 

 

 

Operating income

     436,924       339,898  
  

 

 

   

 

 

 

(Loss)/Gain from fair value change of investments

     (9,620     8,613  

Other income, net

     99,190       88,571  

Provision for income taxes

     (144,759     (104,159

Loss from equity method investments

     (17,239     (36,327
  

 

 

   

 

 

 

Net income

     364,496       296,596  
  

 

 

   

 

 

 

Net loss/(income) attributable to non-controlling interests

     120       (13,977
  

 

 

   

 

 

 

Net income attributable to New Oriental Education & Technology Group Inc.’s shareholders

     364,616       282,619  
  

 

 

   

 

 

 

Net income per share attributable to New Oriental-Basic (note 2)

     0.22       0.17  

Net income per share attributable to New Oriental-Diluted (note 2)

     0.22       0.17  

Net income per ADS attributable to New Oriental-Basic (note 2)

     2.24       1.71  

Net income per ADS attributable to New Oriental-Diluted (note 2)

     2.22       1.69  


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

RECONCILIATION OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP MEASURES

(In thousands except for per share and per ADS amounts)

 

     For the Nine Months
Ended February 28
    For the Nine Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Operating income

     436,924       339,898  

Share-based compensation expenses

     31,297       96,661  

Amortization of intangible assets resulting from business acquisitions

     4,329       4,458  
  

 

 

   

 

 

 

Non-GAAP operating income

     472,550       441,017  
  

 

 

   

 

 

 

Operating margin

     11.9     10.7

Non-GAAP operating margin

     12.9     13.9

Net income attributable to New Oriental

     364,616       282,619  

Share-based compensation expenses

     27,655       70,186  

Loss/(Gain) from fair value change of investments

     9,620       (8,613

Amortization of intangible assets resulting from business acquisitions

     2,703       2,832  

Loss from equity method investments

     17,239       36,327  

Impairment of long-term investments

     —        23,328  

Gain on disposals of investments and others

     (161     (185

Tax effects on Non-GAAP adjustments

     (2,684     (4,077
  

 

 

   

 

 

 

Non-GAAP net income attributable to New Oriental

     418,988       402,417  
  

 

 

   

 

 

 

Net income per ADS attributable to New Oriental- Basic (note 2)

     2.24       1.71  

Net income per ADS attributable to New Oriental- Diluted (note 2)

     2.22       1.69  

Non-GAAP net income per ADS attributable to New Oriental - Basic (note 2)

     2.57       2.43  

Non-GAAP net income per ADS attributable to New Oriental - Diluted (note 2)

     2.55       2.40  

Weighted average shares used in calculating basic net income per ADS (note 2)

     1,630,423,658       1,653,742,514  

Weighted average shares used in calculating diluted net income per ADS (note 2)

     1,640,843,710       1,668,903,402  

Non-GAAP net income per share - basic

     0.26       0.24  

Non-GAAP net income per share - diluted

     0.26       0.24  


Notes:

Note 1: Share-based compensation expenses (in thousands) are included in the operating costs and expenses as follows:

 

     For the Nine Months
Ended February 28
    For the Nine Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Cost of revenues

     (1,738     18,977  

Selling and marketing

     3,383       21,577  

General and administrative

     29,652       56,107  
  

 

 

   

 

 

 

Total

     31,297       96,661  
  

 

 

   

 

 

 

Note 2: Each ADS represents ten common shares.


NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

     For the Nine Months
Ended February 28
    For the Nine Months
Ended February 29
 
     2025     2024  
     (Unaudited)     (Unaudited)  
     USD     USD  

Net cash provided by operating activities

     497,470       745,808  

Net cash used in investing activities

     (5,136     (289,912

Net cash used in financing activities

     (486,494     (51,208

Effect of exchange rate changes

     (5,667     (21,041
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     173       383,647  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at beginning of period

     1,589,104       1,805,427  

Cash, cash equivalents and restricted cash at end of period

     1,589,277       2,189,074