New Oriental Announces Results for the Fourth Fiscal Quarter and the Fiscal Year Ended May 31, 2025
New Oriental Education & Technology Group (NYSE: EDU) reported its Q4 and FY2025 financial results, showing mixed performance. Total net revenues increased 9.4% year-over-year to US$1.24 billion in Q4, while full-year revenues grew 13.6% to US$4.90 billion.
The company experienced a Q4 operating loss of US$8.7 million, down from an income of US$10.5 million year-over-year, while Q4 net income declined 73.7% to US$7.1 million. However, non-GAAP operating income for Q4 increased 116.3% to US$81.7 million.
The Board approved a new three-year shareholder return plan starting FY2026, committing to return no less than 50% of annual net income through dividends and/or share repurchases. The company completed its previous US$700 million share repurchase program, buying back 14.5 million ADSs.
New Oriental Education & Technology Group (NYSE: EDU) ha comunicato i risultati finanziari del quarto trimestre e dell'intero anno fiscale 2025, mostrando performance contrastanti. I ricavi netti totali sono aumentati del 9,4% su base annua, raggiungendo 1,24 miliardi di dollari nel quarto trimestre, mentre i ricavi annuali sono cresciuti del 13,6%, arrivando a 4,90 miliardi di dollari.
L'azienda ha registrato una perdita operativa di 8,7 milioni di dollari nel quarto trimestre, rispetto a un utile di 10,5 milioni di dollari nello stesso periodo dell'anno precedente, mentre l'utile netto del quarto trimestre è diminuito del 73,7%, attestandosi a 7,1 milioni di dollari. Tuttavia, l'utile operativo non-GAAP per il quarto trimestre è aumentato del 116,3%, raggiungendo 81,7 milioni di dollari.
Il Consiglio di Amministrazione ha approvato un nuovo piano triennale di ritorno agli azionisti a partire dall'anno fiscale 2026, impegnandosi a restituire non meno del 50% dell'utile netto annuale tramite dividendi e/o riacquisto di azioni. L'azienda ha completato il precedente programma di riacquisto azionario da 700 milioni di dollari, riacquistando 14,5 milioni di ADS.
New Oriental Education & Technology Group (NYSE: EDU) presentó sus resultados financieros del cuarto trimestre y del año fiscal 2025, mostrando un desempeño mixto. Los ingresos netos totales aumentaron un 9,4% interanual hasta 1.240 millones de dólares en el cuarto trimestre, mientras que los ingresos anuales crecieron un 13,6% hasta 4.900 millones de dólares.
La compañÃa tuvo una pérdida operativa de 8,7 millones de dólares en el cuarto trimestre, frente a una ganancia de 10,5 millones de dólares en el mismo perÃodo del año anterior, y la utilidad neta del cuarto trimestre disminuyó un 73,7%, hasta 7,1 millones de dólares. Sin embargo, el ingreso operativo non-GAAP para el cuarto trimestre aumentó un 116,3%, alcanzando 81,7 millones de dólares.
El Consejo aprobó un nuevo plan de retorno a los accionistas por tres años a partir del año fiscal 2026, comprometiéndose a devolver no menos del 50% de la utilidad neta anual mediante dividendos y/o recompra de acciones. La empresa completó su anterior programa de recompra de acciones de 700 millones de dólares, recomprando 14,5 millones de ADS.
New Oriental Education & Technology Group (NYSE: EDU)ëŠ� 2025 íšŒê³„ì—°ë„ 4분기 ë°� ì—°ê°„ 실ì ì� 발표하며 혼조ë� 성과ë¥� 보였습니ë‹�. 4분기 ì´� ìˆœë§¤ì¶œì€ ì „ë…„ 대ë¹� 9.4% ì¦ê°€í•� 12ì–� 4천만 달러ë¥� 기ë¡í–ˆìœ¼ë©�, ì—°ê°„ ë§¤ì¶œì€ 13.6% ì¦ê°€í•� 49ì–� 달러ë¥� 기ë¡í–ˆìŠµë‹ˆë‹¤.
회사ëŠ� 4분기ì—� 870ë§� 달러ì� ì˜ì—…ì†ì‹¤ì� 기ë¡í–ˆëŠ”ë�, ì´ëŠ” ì „ë…„ ë™ê¸° 1,050ë§� 달러 ì´ìµì—서 ê°ì†Œí•� 수치ì´ë©°, 4분기 순ì´ìµì€ 73.7% ê°ì†Œí•� 710ë§� 달러ì—� 그쳤습니ë‹�. 그러ë‚� 4분기 ë¹�-GAAP ì˜ì—…ì´ìµì€ 116.3% ì¦ê°€í•� 8,170ë§� 달러ë¥� 기ë¡í–ˆìŠµë‹ˆë‹¤.
ì´ì‚¬íšŒëŠ” 2026 회계연ë„ë¶€í„� 시작하는 3ë…„ê°„ 주주 í™˜ì› ê³„íšì� 승ì¸í–ˆìœ¼ë©�, ì—°ê°„ 순ì´ìµì˜ 최소 50%ë¥� 배당ê¸� ë°�/ë˜ëŠ” ìžì‚¬ì£� 매입ì� 통해 환ì›í•˜ê¸°ë¡� 약ì†í–ˆìŠµë‹ˆë‹¤. 회사ëŠ� ì´ì „ 7ì–� 달러 규모ì� ìžì‚¬ì£� 매입 프로그램ì� 완료하여 1,450ë§� ADSë¥� 재매입했습니ë‹�.
New Oriental Education & Technology Group (NYSE: EDU) a publié ses résultats financiers du quatrième trimestre et de l'exercice 2025, montrant des performances mitigées. Les revenus nets totaux ont augmenté de 9,4 % en glissement annuel pour atteindre 1,24 milliard de dollars au quatrième trimestre, tandis que les revenus annuels ont progressé de 13,6 % pour atteindre 4,90 milliards de dollars.
La société a enregistré une perte d'exploitation de 8,7 millions de dollars au quatrième trimestre, contre un bénéfice de 10,5 millions de dollars un an plus tôt, tandis que le bénéfice net du quatrième trimestre a chuté de 73,7 % à 7,1 millions de dollars. Cependant, le résultat d'exploitation non-GAAP du quatrième trimestre a augmenté de 116,3 % pour atteindre 81,7 millions de dollars.
Le conseil d'administration a approuvé un nouveau plan de retour aux actionnaires sur trois ans à partir de l'exercice 2026, s'engageant à reverser au moins 50 % du bénéfice net annuel via des dividendes et/ou des rachats d'actions. La société a terminé son précédent programme de rachat d'actions de 700 millions de dollars, rachetant 14,5 millions d'ADS.
New Oriental Education & Technology Group (NYSE: EDU) veröffentlichte seine Finanzergebnisse für das vierte Quartal und das Geschäftsjahr 2025 und zeigte eine gemischte Performance. Die gesamten Nettoumsätze stiegen im vierten Quartal um 9,4 % gegenüber dem Vorjahr auf 1,24 Milliarden US-Dollar, während die Umsätze im Gesamtjahr um 13,6 % auf 4,90 Milliarden US-Dollar wuchsen.
Das Unternehmen verzeichnete im vierten Quartal einen operativen Verlust von 8,7 Millionen US-Dollar, verglichen mit einem Gewinn von 10,5 Millionen US-Dollar im Vorjahreszeitraum, während der Nettogewinn im vierten Quartal um 73,7 % auf 7,1 Millionen US-Dollar zurückging. Der Non-GAAP-Betriebsgewinn für das vierte Quartal stieg jedoch um 116,3 % auf 81,7 Millionen US-Dollar.
Der Vorstand genehmigte einen neuen dreijährigen Aktionärsrückführungsplan ab dem Geschäftsjahr 2026 und verpflichtete sich, mindestens 50 % des jährlichen Nettogewinns durch Dividenden und/oder Aktienrückkäufe zurückzugeben. Das Unternehmen schloss sein vorheriges Aktienrückkaufprogramm im Wert von 700 Millionen US-Dollar ab und kaufte 14,5 Millionen ADS zurück.
- Full-year revenue grew 13.6% to US$4.90 billion
- Non-GAAP operating income increased 116.3% to US$81.7 million in Q4
- New three-year shareholder return plan promises 50% of net income return to shareholders
- Educational new business initiatives showed strong 32.5% YoY growth
- Non-academic tutoring courses reached 918,000 student enrollments across 60 cities
- Completed US$700 million share repurchase program
- Q4 operating loss of US$8.7 million, compared to income of US$10.5 million last year
- Q4 net income decreased 73.7% year-over-year to US$7.1 million
- Operating margin turned negative at -0.7% in Q4
- Recorded US$60.3 million impairment of goodwill in Q4
- Experienced slowdown in overseas-related businesses growth
Insights
EDU reports mixed Q4 with strong full-year results; announces new shareholder return plan despite Q4 operating loss.
New Oriental reported mixed Q4 results with revenue growth of
Particularly concerning was the
For the full fiscal year 2025, performance was more encouraging, with revenue increasing
The company's educational initiatives showed strong momentum with
The board approved a significant new three-year shareholder return plan starting in fiscal 2026, committing to return at least
The company maintains a robust balance sheet with combined cash, term deposits, and short-term investments totaling
Looking ahead, New Oriental projects Q1 FY2026 revenue between
EDU's strategic pivot to new educational segments shows promise amid mixed financial results and investment in AI technology.
New Oriental's Q4 results reveal the company's strategic evolution in China's regulated education landscape. While overall growth appears modest at
The performance breakdown reveals important segment trends: overseas test preparation grew
Most significant is the
The company is making substantial investments in educational technology, particularly in AI integration. The launch of a new AI-powered Intelligent Learning Device and AI-driven Smart Study Solution represents a strategic pivot toward technology-enhanced education. This positions New Oriental at the intersection of traditional educational services and modern technology-enabled learning.
The
Management's emphasis on "revamping the OMO (online-merge-offline) teaching system" highlights the hybrid educational model that has become essential post-pandemic. This approach allows New Oriental to leverage both physical classroom advantages and digital delivery efficiency.
For the next fiscal year, management plans to focus on enhancing product capabilities, developing educational resources, and improving operational efficiency—core priorities that indicate a return to educational fundamentals rather than just pursuing growth at any cost.
Financial Highlights for the Fourth Fiscal Quarter Ended May 31, 2025
- Total net revenues increased by
9.4% year over year toUS for the fourth fiscal quarter of 2025. Total net revenues, excluding revenues generated from East Buy private label products andÌýlivestreaming business, increased by$1,243.2 million 18.7% year over year toUS for the fourthÌýfiscal quarter of 2025.$1,088.5 million - Operating loss was
US , compared to operating income of$8.7 million US in the same period of the prior fiscal year. Operating loss, excluding operating income generated from East Buy private label products and livestreaming business, was$10.5 million US ,Ìýcompared to operating income excluding operating income generated from East Buy private label products and livestreaming business ofÌýUS$15.9 million $7.5 million in the same period of the prior fiscal year. - Net income attributable to New Oriental decreased by
73.7% year over year toUS for the fourth fiscal quarter of 2025.$7.1 million
Key Financial Results
(in thousands US$, except per ADS(1) data) | 4Q FY2025 | 4Q FY2024 | % of change |
Net revenues | 1,243,155 | 1,136,679 | 9.4Ìý% |
Operating (loss)/income | (8,674) | 10,527 | -182.4Ìý% |
Non-GAAP operating income (2)(3) | 81,678 | 37,769 | 116.3Ìý% |
Net income attributable to New Oriental | 7,100 | 26,972 | -73.7Ìý% |
Non-GAAP net income attributable to New Oriental (2)(3) | 98,083 | 61,539 | 59.4Ìý% |
Net income per ADS attributable to New Oriental - basic | 0.04 | 0.16 | -72.6Ìý% |
Net income per ADS attributable to New Oriental - diluted | 0.04 | 0.16 | -72.8Ìý% |
Non-GAAP net income per ADS attributable to New Oriental â€� basic (2)(3)(4) | 0.62 | 0.37 | 65.9Ìý% |
Non-GAAP net income per ADS attributable to New Oriental â€� diluted (2)(3)(4) | 0.61 | 0.37 | 66.9Ìý% |
(in thousands US$, except per ADS(1) data) | Ìý¹ó³Û2025 | FY2024 | % of change |
Net revenues | 4,900,262 | 4,313,586 | 13.6Ìý% |
Operating income | 428,250 | 350,425 | 22.2Ìý% |
Non-GAAP operating income (2)(3) | 554,228 | 478,786 | 15.8Ìý% |
Net income attributable to New Oriental | 371,716 | 309,591 | 20.1Ìý% |
Non-GAAP net income attributable to New Oriental (2)(3) | 517,071 | 463,956 | 11.4Ìý% |
Net income per ADS attributable to New Oriental - basic | 2.29 | 1.87 | 22.6Ìý% |
Net income per ADS attributable to New Oriental - diluted | 2.28 | 1.85 | 23.3Ìý% |
Non-GAAP net income per ADS attributable to New Oriental â€� basic (2)(3)(4) | 3.19 | 2.81 | 13.8Ìý% |
Non-GAAP net income per ADS attributable to New Oriental â€� diluted (2)(3)(4) | 3.17 | 2.76 | 14.7Ìý% |
(1)Ìý Each ADS represents ten common shares. The |
(2)Ìý GAAP represents Generally Accepted Accounting Principles in |
(3)Ìý NewÌýOriental 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, (gain)/loss from equity method investments, impairment of long-term investments, impairment of goodwill, 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)Ìý 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 Fourth Fiscal Quarter Ended May 31, 2025
Michael Yu, New Oriental's Executive Chairman, commented, "We are delighted to conclude the fiscal year 2025 with a healthy top line growth of
Chenggang Zhou, New Oriental's Chief Executive Officer, added, "In this fiscal quarter, we continued to monitor our capacity expansion to ensure alignmentÌýwith revenue growth and operating efficiency. At the same time, we focused on revamping our OMO (online-merge-offline) teaching system and invested in applying AI technologies across our education ecosystem. Recently, we launched a new generation of AI-powered Intelligent Learning Device and introduced an AI-driven Smart Study Solution. The integration of new technologies into our offline and online products has consistently strengthened our product capabilities. Additionally, we developed innovative technologies to support daily operations for teachers and staff, enhancing operational efficiency and service satisfaction. In this fiscal year, East Buy continued to invest in its 'healthy and high-quality' private label products strategy—enrichingÌýproductÌýcategories, achieving blockbuster breakthroughs,Ìýand innovating on products, resulting in stable and widely applicable private label productsÌýthat have becomeÌýhousehold staples and gainedÌýgreater market recognition."
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 forÌýthis fiscal quarter exclude the financial results of East Buy's private label products and livestreaming business. Our non-GAAP operating margin, excluding operating margin generated from East Buy private label products and livestreaming business for the quarter,Ìýwas
Previous Share Repurchase Program
The Company's board of directors (the "Board") approved a Share Repurchase Program in July 2022, under which the Company was authorized to repurchase up to
New Shareholder Return Plan
On July 29, 2025, the Board approved a three-year shareholder return plan, effective from the fiscal year 2026. Under this plan, no less than
In establishing this plan, the Board considered the recent and anticipated growth of the private education industry, as well as the Company's own performance and growth strategies. Under this plan, the Board reserves discretion to determine the form, timing and amount of shareholder return measures in any fiscal year based on the Company's results of operations, capital requirements and other relevant factors.
Financial Results for the Fourth Fiscal Quarter Ended May 31, 2025
Net Revenues
For the fourth fiscal quarter of 2025, New Oriental reported net revenues of
Operating Costs and Expenses
Operating costs and expenses for the quarter were
- Cost of revenuesÌýincreased by
5.1% year over year toUS .9Ìý³¾¾±±ô±ô¾±´Ç²Ô.$569 - Selling and marketing expenses increased by
1.8% year over year toUS .$211.9 million - General and administrative expensesÌýincreased by
9.1% year over year toUS .$409.8 million - Impairment of goodwillÌýwas
US , compared to nil in the same period of the prior fiscal year.$60.3 million
Total share-based compensation expenses, which were allocated to related operating costs and expenses, increased by
Operating Income / Loss and Operating Margin
Operating loss was
Operating margin for the quarter was negative
Net Income and Net Income per ADS
Net income attributable to New Oriental for the quarter was
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, (gain)/loss from equity method investments, impairment of long-term investments, impairment of goodwill, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments, was
Cash Flow
Net operating cash inflow for the fourth fiscal quarter of 2025Ìýwas approximately
Balance Sheet
As of May 31, 2025, New Oriental had cash and cash equivalents of
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 fourth quarter of fiscal year 2025Ìýwas
Financial Results for the Fiscal Year Ended May 31, 2025
For the fiscal year 2025Ìýended May 31, 2025, New Oriental reported net revenues of
Operating income was
Operating margin for the fiscal year 2025 wasÌý
Net income attributable to New Oriental for the fiscal year 2025Ìýwas
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, impairment of goodwill, gain on disposals of investments and others, as well as tax effects on non-GAAP adjustments, for the fiscal year 2025Ìýwas
Outlook for the First Quarter and Full Year of FY2026
New Oriental expects total net revenues in the first quarter of the fiscal year 2026 (June 1, 2025 to August 31, 2025) to be in the range of
To better reflect our long-term strategic priorities and align with the nature of the education industry, characterized by longer business cycles with seasonality,ÌýNew Oriental will begin providing a full fiscal year net revenue outlook starting with this release. We believe this approach offers investors a more comprehensive, long term view of the business.ÌýNew Oriental expects total net revenues in the fiscal year 2026 (June 1, 2025 to May 31, 2026) to be in the range of
This forecast reflects New Oriental's current and preliminary view, which is subject to change. The forecast is based on the current USD/RMB exchange rate, which is also subject to change.
Conference Call Information
New Oriental's management will host an earnings conference call at 8 AM on July 30, 2025,
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:Ìý
. It will automatically direct you to the registration page of "New Oriental FY2025 Q4ÌýEarnings 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 .
Listening to the conference call replay:
A replay of the conference call may be accessed via the webcast on-demand by registering at Ìýfirst. The replay will be available until July 30, 2026.
About New Oriental
New Oriental is a provider of private educational services in
For more information about New Oriental, please visit .
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
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.ÌýNew 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 itemsÌýthat 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 ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý Ms. Sisi Zhao
FTI Consulting ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý New Oriental Education & Technology Group Inc.
Tel: +852 3768 4548Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Tel: +86-10-6260-5568
Email: [email protected]Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Ìý Email: [email protected]
Ìý
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(In thousands) | ||||
As of May 31 | As of May 31 | |||
2025 | 2024 | |||
(Unaudited) | (Audited) | |||
USD | USD | |||
ASSETS: | ||||
Current assets: | ||||
Cash and cash equivalents | 1,612,379 | 1,389,359 | ||
Restricted cash, current | 180,724 | 177,411 | ||
Term deposits, current | 1,092,115 | 1,320,167 | ||
Short-term investments | 1,873,502 | 2,065,579 | ||
Accounts receivable, net | 33,629 | 29,689 | ||
Inventory, net | 80,884 | 92,806 | ||
Prepaid expenses and other current assets, net | 307,902 | 309,464 | ||
Amounts due from related parties, current | 6,567 | 4,403 | ||
Total current assets | 5,187,702 | 5,388,878 | ||
Restricted cash, non-current | 24,030 | 22,334 | ||
Term deposits, non-current | 355,665 | 169,203 | ||
Property and equipment, net | 767,346 | 507,981 | ||
Land use rights, net | 54,900 | 4,450 | ||
Amounts due from related parties, non-current | 12,464 | 7,273 | ||
Long-term deposits | 48,815 | 38,161 | ||
Intangible assets, net | 13,020 | 18,672 | ||
Goodwill, net | 43,832 | 103,958 | ||
Long-term investments, net | 388,481 | 355,812 | ||
Deferred tax assets, net | 97,932 | 72,727 | ||
Right-of-use assets | 793,842 | 653,905 | ||
Other non-current assets | 17,470 | 188,319 | ||
Total assets | 7,805,499 | 7,531,673 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities: | ||||
Accounts payable | 80,484 | 105,681 | ||
Accrued expenses and other current liabilities | 830,583 | 774,805 | ||
Income taxes payable | 167,881 | 139,822 | ||
Amounts due to related parties | 405 | 551 | ||
Deferred revenue | 1,954,464 | 1,780,063 | ||
Operating lease liability, current | 255,997 | 199,933 | ||
Total current liabilities | 3,289,814 | 3,000,855 | ||
Deferred tax liabilities | 14,174 | 19,407 | ||
Unsecured senior notes | 14,403 | 14,403 | ||
Operating lease liabilities, non-current | 533,376 | 447,994 | ||
Total long-term liabilities | 561,953 | 481,804 | ||
Total liabilities | 3,851,767 | 3,482,659 | ||
Equity | ||||
Ìý New Oriental Education & Technology Group Inc. | 3,661,873 | 3,775,934 | ||
Ìý Non-controlling interests | 291,859 | 273,080 | ||
Total equity | 3,953,732 | 4,049,014 | ||
Total liabilities and equity | 7,805,499 | 7,531,673 |
Ìý
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 May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Net revenues | 1,243,155 | 1,136,679 | |
Operating cost and expenses (note 1) | |||
Cost of revenues | 569,872 | 542,398 | |
Selling and marketing | 211,906 | 208,241 | |
General and administrative | 409,752 | 375,513 | |
Impairment of goodwill | 60,299 | - | |
Total operating cost and expenses | 1,251,829 | 1,126,152 | |
Operating (loss)/ income | (8,674) | 10,527 | |
(Loss)/Gain from fair value change of investments | (458) | 10,412 | |
Other income, net | 19,022 | 35,820 | |
Provision for income taxes | (1,535) | (5,531) | |
Gain/(Loss) from equity method investments | 2,982 | (22,606) | |
Net income | 11,337 | 28,622 | |
Net income attributable to non-controlling interests | (4,237) | (1,650) | |
Net income attributable to New Oriental Education | 7,100 | 26,972 | |
Net income per share attributable to New Oriental- | 0.00 | 0.02 | |
Net income per share attributable to New Oriental- | 0.00 | 0.02 | |
Net income per ADS attributable to New Oriental- | 0.04 | 0.16 | |
Net income per ADS attributable to New Oriental- | 0.04 | 0.16 |
Ìý
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 May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Operating (loss)/ income | (8,674) | 10,527 | |
Share-based compensation expenses | 28,636 | 25,797 | |
Amortization of intangible assets resulting from | 1,417 | 1,445 | |
Impairment of goodwill | 60,299 | - | |
Non-GAAP operating income | 81,678 | 37,769 | |
Operating margin | -0.7Ìý% | 0.9Ìý% | |
Non-GAAP operating margin | 6.6Ìý% | 3.3Ìý% | |
Net income attributable to New Oriental | 7,100 | 26,972 | |
Share-based compensation expenses | 27,174 | 20,371 | |
Loss/(Gain) from fair value change of investments | 458 | (10,412) | |
Amortization of intangible assets resulting from | 878 | 904 | |
(Gain)/Loss from equity method investments | (2,982) | 22,606 | |
Impairment of long-term investments | 4,865 | 4,473 | |
Impairment of goodwill | 60,299 | - | |
Gain on disposals of investments and others | (184) | - | |
Tax effects on Non-GAAP adjustments | 475 | (3,375) | |
Non-GAAP net income attributable to New Oriental | 98,083 | 61,539 | |
Net income per ADS attributable to New Oriental- | 0.04 | 0.16 | |
Net income per ADS attributable to New Oriental- | 0.04 | 0.16 | |
Non-GAAP net income per ADS attributable to New | 0.62 | 0.37 | |
Non-GAAP net income per ADS attributable to New | 0.61 | 0.37 | |
Weighted average shares used in calculating basic | 1,587,987,886 | 1,653,165,343 | |
Weighted average shares used in calculating diluted | 1,602,366,310 | 1,671,292,756 | |
Non-GAAP net income per share - basic | 0.06 | 0.04 | |
Non-GAAP net income per share - diluted | 0.06 | 0.04 |
Ìý
Notes: | |||
Note 1: Share-based compensation expenses (in thousands) are included in the operating cost and expenses as | |||
For the Three Months Ended May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Cost of revenues | 477 | 990 | |
Selling and marketing | 1,275 | 4,475 | |
General and administrative | 26,884 | 20,332 | |
Total | 28,636 | 25,797 | |
Note 2: Each ADS represents ten common shares.Ìý |
Ìý
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(In thousands) | ||||
For the Three Months Ended May 31 | ||||
2025 | 2024 | |||
(Unaudited) | (Unaudited) | |||
USD | USD | |||
Net cash provided by operating activities | 399,122 | 376,835 | ||
Net cash used in investing activities | (88,292) | (864,010) | ||
Net cash used in financing activities | (98,477) | (109,230) | ||
Effect of exchange rate changes | 15,503 | (3,565) | ||
Net change in cash, cash equivalents and restricted | 227,856 | (599,970) | ||
Cash, cash equivalents and restricted cash at | 1,589,277 | 2,189,074 | ||
Cash, cash equivalents and restricted cash at end | 1,817,133 | 1,589,104 |
Ìý
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. | |||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||
(In thousands except for per share and per ADS amounts) | |||
For the Year Ended May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Net revenues | 4,900,262 | 4,313,586 | |
Operating cost and expenses (note 1) | |||
Cost of revenues | 2,183,291 | 2,050,960 | |
Selling and marketing | 783,959 | 660,586 | |
General and administrative | 1,444,463 | 1,251,615 | |
Impairment of goodwill | 60,299 | - | |
Total operating cost and expenses | 4,472,012 | 3,963,161 | |
Operating income | 428,250 | 350,425 | |
(Loss)/Gain from fair value change of investments | (10,078) | 19,025 | |
Other income, net | 118,212 | 124,391 | |
Provision for income taxes | (146,294) | (109,690) | |
Loss from equity method investments | (14,257) | (58,933) | |
Net income | 375,833 | 325,218 | |
Net income attributable to non-controlling interests | (4,117) | (15,627) | |
Net income attributable to New Oriental Education & | 371,716 | 309,591 | |
Net income per share attributable to New Oriental-Basic | 0.23 | 0.19 | |
Net income per share attributable to New Oriental- | 0.23 | 0.18 | |
Net income per ADS attributable to New Oriental-Basic | 2.29 | 1.87 | |
Net income per ADS attributable to New Oriental- | 2.28 | 1.85 |
Ìý
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 Year Ended May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Operating income | 428,250 | 350,425 | |
Share-based compensation expenses | 59,933 | 122,458 | |
Amortization of intangible assets resulting from business | 5,746 | 5,903 | |
Impairment of goodwill | 60,299 | - | |
Non-GAAP operating income | 554,228 | 478,786 | |
Operating margin | 8.7Ìý% | 8.1Ìý% | |
Non-GAAP operating margin | 11.3Ìý% | 11.1Ìý% | |
Net income attributable to New Oriental | 371,716 | 309,591 | |
Share-based compensation expenses | 54,829 | 90,557 | |
Loss/(Gain) from fair value change of investments | 10,078 | (19,025) | |
Amortization of intangible assets resulting from business | 3,581 | 3,736 | |
Loss from equity method investments | 14,257 | 58,933 | |
Impairment of long-term investments | 4,865 | 27,801 | |
Impairment of goodwill | 60,299 | - | |
Gain on disposals of investments and others | (345) | (185) | |
Tax effects on Non-GAAP adjustments | (2,209) | (7,452) | |
Non-GAAP net income attributable to New Oriental | 517,071 | 463,956 | |
Net income per ADS attributable to New Oriental- Basic | 2.29 | 1.87 | |
Net income per ADS attributable to New Oriental- | 2.28 | 1.85 | |
Non-GAAP net income per ADS attributable to New | 3.19 | 2.81 | |
Non-GAAP net income per ADS attributable to New | 3.17 | 2.76 | |
Weighted average shares used in calculating basic net | 1,619,727,518 | 1,653,597,432 | |
Weighted average shares used in calculating diluted net | 1,631,137,164 | 1,669,499,952 | |
Non-GAAP net income per share - basic | 0.32 | 0.28 | |
Non-GAAP net income per share - diluted | 0.32 | 0.28 |
ÌýÌýÌýÌýÌý
Notes: | |||
Note 1: Share-based compensation expenses (in thousands) are included in the operating costs and expenses as | |||
For the Year Ended May 31 | |||
2025 | 2024 | ||
(Unaudited) | (Unaudited) | ||
USD | USD | ||
Cost of revenues | (1,261) | 19,967 | |
Selling and marketing | 4,658 | 26,052 | |
General and administrative | 56,536 | 76,439 | |
Total | 59,933 | 122,458 | |
Note 2: Each ADS represents ten common shares.Ìý |
Ìý
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(In thousands) | ||||
For the Year Ended May 31 | ||||
2025 | 2024 | |||
(Unaudited) | (Unaudited) | |||
USD | USD | |||
Net cash provided by operating activities | 896,592 | 1,122,643 | ||
Net cash used in investing activities | (93,428) | (1,153,922) | ||
Net cash used in financing activities | (584,971) | (160,438) | ||
Effect of exchange rate changes | 9,836 | (24,606) | ||
Net change in cash, cash equivalents and restricted cash | 228,029 | (216,323) | ||
Cash, cash equivalents and restricted cash at | 1,589,104 | 1,805,427 | ||
Cash, cash equivalents and restricted cash at end of | 1,817,133 | 1,589,104 |
Ìý
View original content:
SOURCE New Oriental Education and Technology Group Inc.