TAL Education Group Announces Unaudited Financial Results for the Second Fiscal Quarter Ended August 31, 2025 and Issues Notice of Annual General Meeting
TAL Education Group (NYSE:TAL) reported unaudited results for the second fiscal quarter ended August 31, 2025 and announced its annual general meeting on November 14, 2025.
Key Q2 highlights: net revenues of US$861.4M (+39.1% YoY), income from operations of US$96.1M, and net income attributable to TAL of US$124.1M (+116.1% YoY). Non-GAAP net income was US$135.8M. Cash, cash equivalents and short-term investments totaled US$3,248.8M as of August 31, 2025. Deferred revenue was US$822.7M. The board authorized a US$600M share repurchase program and repurchased ~US$134.7M of shares through October 29, 2025.
TAL Education Group (NYSE:TAL) ha riportato risultati non auditati per il secondo trimestre fiscale terminato il 31 agosto 2025 e ha annunciato l'assemblea generale annuale per il 14 novembre 2025.
Punti chiave del secondo trimestre: ricavi netti di US$861,4 milioni (+39,1% su base annua), utile operativo di US$96,1 milioni e utile netto attribuibile a TAL di US$124,1 milioni (+116,1% su base annua). Utile netto non GAAP è stato US$135,8 milioni. Le disponibilità liquide e investimenti a breve termine ammontavano a US$3.248,8 milioni al 31 agosto 2025. I ricavi differiti ammontavano a US$822,7 milioni. Il consiglio ha autorizzato un programma di riacquisto azioni per US$600 milioni e ha riacquistato azioni per circa US$134,7 milioni fino al 29 ottobre 2025.
TAL Education Group (NYSE:TAL) presentó resultados no auditados para el segundo trimestre fiscal terminado el 31 de agosto de 2025 y anunció su junta general anual para el 14 de noviembre de 2025.
Aspectos destacados del Q2: ingresos netos de US$861.4M (+39.1% interanual), resultado operativo de US$96.1M y ingreso neto atribuible a TAL de US$124.1M (+116.1% interanual). Ingreso neto no GAAP fue US$135.8M. Efectivo y equivalentes de efectivo e inversiones a corto plazo sumaron US$3,248.8M al 31 de agosto de 2025. Los ingresos diferidos fueron US$822.7M. La junta autorizó un programa de recompra de acciones por US$600M y recompró acciones por aproximadamente US$134.7M hasta el 29 de octubre de 2025.
TAL Education Group (NYSE:TAL)는 2025년 8월 31일 종료된 회계연도 제2분기에 대한 감사되지 않은 실적을 발표했으며 2025년 11월 14일에 연차 주주총회를 개최한다고 발표했습니다.
제2분기 주요 하이라이트: 순수익 US$861.4M(+전년동기 대비 39.1%), 영업이익 US$96.1M, TAL에 귀속되는 순이익 US$124.1M(+전년동기 대비 116.1%). 비GAAP 순이익은 US$135.8M였습니다. 현금 및 현금등가물, 단기투자 총액은 2025년 8월 31일 기준 US$3,248.8M였습니다. 이연수익은 US$822.7M였습니다. 이사회는 US$600M의 자사주 매입 프로그램을 승인했고 2025년 10월 29일 기준 약 US$134.7M의 자사주를 매입했습니다.
TAL Education Group (NYSE:TAL) a publié des résultats non audités pour le deuxième trimestre fiscal clos le 31 août 2025 et a annoncé son assemblée générale annuelle pour le 14 novembre 2025.
Points clés du T2 : revenus nets de US$861,4 M (+39,1% en glissement annuel), résultat opérationnel de US$96,1 M et bénéfice net attribuable à TAL de US$124,1 M (+116,1% en glissement annuel). Bénéfice net non-GAAP a été US$135,8 M. La trésorerie, équivalents de trésorerie et investissements à court terme s’élevaient à US$3 248,8 M au 31 août 2025. Les produits différés étaient US$822,7 M. Le conseil d'administration a autorisé un programme de rachat d'actions d'un montant de US$600 M et a racheté des actions pour environ US$134,7 M jusqu'au 29 octobre 2025.
TAL Education Group (NYSE:TAL) veröffentlichte ungeprüfte Ergebnisse für das zweite Geschäftsjahresquartal, das am 31. August 2025 endete, und kündigte seine jährliche Hauptversammlung für den 14. November 2025 an.
Wichtige Q2-Highlights: Nettoumsatz von US$861,4 Mio. (+39,1 % YoY), Betriebsergebnis von US$96,1 Mio. und Nettoergebnis, TAL-nahe von US$124,1 Mio. (+116,1 % YoY). Non-GAAP-Nettoergebnis betrug US$135,8 Mio. Kassenbestand, Baräquivalente und kurzfristige Investitionen beliefen sich zum 31. August 2025 auf US$3.248,8 Mio. Abgrenzungsumsätze (Deferred Revenue) betrugen US$822,7 Mio. Der Vorstand genehmigte ein US$600M-Aktienrückkaufprogramm und hat bis zum 29. Oktober 2025 etwa US$134,7M an Aktien zurückgekauft.
TAL Education Group (NYSE:TAL) أظهرت نتائج غير مدققة للربع الثاني من السنة المالية المنتهية في 31 أغسطس 2025 وأعلنت عن اجتماعها العام السنوي في 14 نوفمبر 2025.
أهم النقاط في الربع الثاني: الإيرادات الصافية تبلغ US$861.4 مليون (+39.1% على أساس سنوي)، الدخل من العمليات US$96.1 مليون، و صافي الدخل العائد إلى TAL US$124.1 مليون (+116.1% على أساس سنوي). صافي الدخل غير GAAP كان US$135.8 مليون. النقد وما يعادله من النقد والاستثمارات قصيرة الأجل بلغ US$3,248.8 مليون حتى 31 أغسطس 2025. الإيرادات المؤجلة بلغت US$822.7 مليون. وافق المجلس على برنامج إعادة شراء أسهم بقيمة US$600 مليون وتم إعادة شراء نحو US$134.7 مليون من الأسهم حتى 29 أكتوبر 2025.
- Net revenues +39.1% to US$861.4M in Q2
- Net income attributable to TAL +116.1% to US$124.1M in Q2
- Non-GAAP net income US$135.8M in Q2
- Cash, cash equivalents and short-term investments of US$3,248.8M as of Aug 31, 2025
- Board authorized US$600M share repurchase; US$134.7M repurchased to Oct 29, 2025
- Deferred revenue US$822.7M as of Aug 31, 2025
- Cash, cash equivalents and short-term investments declined from US$3,618.4M to US$3,248.8M
- Net cash used in operating activities of US$58.1M in Q2
- Selling and marketing expenses +46.9% to US$267.3M in Q2
- Cash and cash equivalents declined from US$1,771.3M to US$1,542.2M as of Aug 31, 2025
Insights
TAL shows strong revenue and profit recovery with substantial year‑over‑year growth and a sizable cash/short‑term investment balance.
Net revenues rose to
Growth required higher spending: quarterly operating costs rose to
Highlights for the Second Quarter of Fiscal Year 2026
- Net revenues were
US , compared to net revenues of$861.4 million US in the same period of the prior year.$619.4 million - Income from operations was
US , compared to income from operations of$96.1 million US in the same period of the prior year.$47.6 million - Non-GAAP income from operations, which excluded share-based compensation expenses, was
US , compared to non-GAAP income from operations of$107.8 million US in the same period of the prior year.$64.5 million - Net income attributable to TAL was
US , compared to net income attributable to TAL of$124.1 million US in the same period of the prior year.$57.4 million - Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was
US , compared to non-GAAP net income attributable to TAL of$135.8 million US in the same period of the prior year.$74.3 million - Basic net income per American Depositary Share ("ADS") was
US , and diluted net income per ADS was$0.22 US . Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both$0.21 US . Three ADSs represent one Class A common share.$0.24 - Cash, cash equivalents and short-term investments totaled
US as of August 31, 2025, compared to$3,248.8 million US as of February 28, 2025.$3,618.4 million
Highlights for the Six Months Ended August 31, 2025
- Net revenues were
US , compared to net revenues of$1,436.4 million US in the same period of the prior year.$1,033.5 million - Income from operations was
US , compared to income from operations of$110.4 million US in the same period of the prior year.$30.3 million - Non-GAAP income from operations, which excluded share-based compensation expenses, was
US , compared to non-GAAP income from operations of$133.0 million US in the same period of the prior year.$65.4 million - Net income attributable to TAL was
US , compared to net income attributable to TAL of$155.4 million US in the same period of the prior year.$68.8 million - Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was
US , compared to non-GAAP net income attributable to TAL of$177.9 million US in the same period of the prior year.$103.9 million - Basic and diluted net income per ADS were both
US . Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both$0.26 US .$0.30
Financial Data——
Second
Quarter
and First Six Months
of Fiscal Year 2026
(In US$ thousands, except per ADS data and percentages)
|
|
Three Months Ended |
||
|
|
August 31, |
||
|
|
2024 |
2025 |
Pct. Change |
|
Net revenues |
619,361 |
861,353 |
39.1 % |
|
Income from operations |
47,622 |
96,097 |
101.8 % |
|
Non-GAAP income from operations |
64,520 |
107,849 |
67.2 % |
|
Net income attributable to TAL |
57,431 |
124,084 |
116.1 % |
|
Non-GAAP net income attributable to TAL |
74,329 |
135,836 |
82.7 % |
|
Net income per ADS attributable to TAL – basic |
0.09 |
0.22 |
129.6 % |
|
Net income per ADS attributable to TAL – diluted |
0.09 |
0.21 |
130.0 % |
|
Non-GAAP net income per ADS attributable to |
0.12 |
0.24 |
94.2 % |
|
Non-GAAP net income per ADS attributable to |
0.12 |
0.24 |
94.6 % |
|
|
Six Months Ended |
||
|
|
August 31, |
||
|
|
2024 |
2025 |
Pct. Change |
|
Net revenues |
1,033,548 |
1,436,352 |
39.0 % |
|
Income from operations |
30,292 |
110,443 |
264.6 % |
|
Non-GAAP income from operations |
65,396 |
132,958 |
103.3 % |
|
Net income attributable to TAL |
68,833 |
155,366 |
125.7 % |
|
Non-GAAP net income attributable to TAL |
103,937 |
177,881 |
71.1 % |
|
Net income per ADS attributable to TAL – basic |
0.11 |
0.26 |
132.4 % |
|
Net income per ADS attributable to TAL – diluted |
0.11 |
0.26 |
133.1 % |
|
Non-GAAP net income per ADS attributable to |
0.17 |
0.30 |
76.2 % |
|
Non-GAAP net income per ADS attributable to |
0.17 |
0.30 |
76.7 % |
"We delivered progress across our core businesses in the second quarter of fiscal year 2026. Both our enrichment learning programs and learning devices contributed to revenue growth, sequentially and year-over-year. Ongoing investments in user experience, technology, and educational model innovations continue to drive this momentum." said Alex Peng, TAL's President and Chief Financial Officer.
Mr. Peng added, "Strategically, we will continue to allocate resources on key areas critical to achieving sustainable growth. Our goal is to deliver transformative learning solutions that empower students' holistic development while expanding access to high-quality educational content. "
Financial Results for the Second Quarter of Fiscal Year 2026
Net Revenues
In the second quarter of fiscal year 2026, TAL reported net revenues of
Operating Costs and Expenses
In the second quarter of fiscal year 2026, operating costs and expenses were
Cost of revenues increased by
Selling and marketing expenses increased by
General and administrative expenses increased by
Total share-based compensation expenses allocated to the related operating costs and expenses decreased by
Gross Profit
Gross profit increased by
Income from Operations
Income from operations was
Other Income
Other income was
Impairment Loss on Long-term Investments
Impairment loss on long-term investment was
Income Tax Expense
Income tax expense was
Net Income attributable to TAL Education Group
Net income attributable to TAL was
Basic and Diluted Net Income per ADS
Basic net income per ADS was
Cash Flow
Net cash used in operating activities for the second quarter of fiscal year 2026 was
Cash, Cash Equivalents, and Short-Term Investments
As of August 31, 2025, the Company had
Deferred Revenue
As of August 31, 2025, the Company's deferred revenue balance was
Financial Results for the First Six Months of Fiscal Year 2026
Net Revenues
For the first six months of fiscal year 2026, TAL reported net revenues of
Operating Costs and Expenses
In the first six months of fiscal year 2026, operating costs and expenses were
Cost of revenues increased by
Selling and marketing expenses increased by
General and administrative expenses increased by
Total share-based compensation expenses allocated to the related operating costs and expenses decreased by
Gross Profit
Gross profit increased by
Income from Operations
Income from operations was
Other Income
Other income was
Impairment Loss on Long-term Investments
Impairment loss on long-term investments was
Income Tax Expense
Income tax expense was
Net Income Attributable to TAL Education Group
Net income attributable to TAL was US
Basic and Diluted Net Income per ADS
Basic and diluted net income per ADS were both
Cash Flow
Net cash provided by operating activities for the first six months of fiscal year 2026 was
Share Repurchase
On July 28, 2025, TAL's board of directors authorized a new share repurchase program under which the Company may repurchase up to
TAL to Hold Annual General Meeting on November 14, 2025
The Company announced that it will hold its annual general meeting of shareholders (the "AGM") at TAL Building No.1, Courtyard No. 9, Qixin Middle Street, Changping District,
The board of directors of the Company has fixed the close of business on November 3, 2025 (Eastern Standard Time) as the record date (the "Record Date"). Holders of record of the Company's common shares at the close of business on the Record Date are entitled to notice of the AGM and any adjournment or postponement thereof. Beneficial owners of the Company's ADSs are welcome to attend the AGM in person.
The notice of the AGM is available on the Investor Relations section of the Company's website at https://ir.100tal.com/. The Company has filed its annual report on Form 20-F (the "Annual Report"), which includes the Company's audited financial statements for the fiscal year ended February 28, 2025, with the
Conference Call
The Company will host a conference call and live webcast to discuss its financial results for the second fiscal quarter of fiscal year 2026 ended August 31, 2025 at 8:00 a.m. Eastern Time on October 30, 2025 (8:00 p.m.
Please note that you will need to pre-register for conference call participation at https://register-conf.media-server.com/register/BId11d22b63571450197297e0a9753b9bd.
Upon registration, you will receive an email containing participant dial-in numbers and unique Direct Event Passcode. This information will allow you to gain immediate access to the call. Participants may pre-register at any time, including up to and after the call start time.
A live and archived webcast of the conference call will be available on the Investor Relations section of TAL's website at https://ir.100tal.com/.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
About TAL Education Group
TAL Education Group is a smart learning solutions provider in
About Non-GAAP Financial Measures
In evaluating its business, TAL considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP cost of revenues, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating costs and expenses, non-GAAP income from operations, non-GAAP net income attributable to TAL, non-GAAP basic and non-GAAP diluted net income per ADS. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. 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 table captioned "Reconciliations of non-GAAP measures to the most comparable GAAP measures" set forth at the end of this release.
TAL believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses that may not be indicative of its operating performance from a cash perspective. TAL believes that both management and investors benefit from 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 TAL's historical performance and liquidity. TAL computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. TAL 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 non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be for the foreseeable future a significant recurring expense in the Company's 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.
For further information, please contact:
Jackson Ding
Investor Relations
TAL Education Group
Tel: +86 10 5292 6669-8809
Email: ir@tal.com
|
TAL EDUCATION GROUP |
||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||||
|
(In thousands of |
||||
|
|
|
|
|
|
|
|
As of
February 28, |
|
As of
August 31, |
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
Restricted cash, current |
187,846 |
|
205,973 |
|
|
Short-term investments |
1,847,120 |
|
1,706,603 |
|
|
Inventory, net |
104,876 |
|
133,021 |
|
|
Amounts due from related parties, current |
37 |
|
28 |
|
|
Prepaid expenses and other current assets |
215,781 |
|
264,313 |
|
|
Total current assets |
4,126,920 |
|
3,852,132 |
|
|
Restricted cash, non-current |
32,625 |
|
33,242 |
|
|
Property and equipment, net |
472,366 |
|
499,833 |
|
|
Deferred tax assets |
3,487 |
|
1,741 |
|
|
Rental deposits |
22,131 |
|
25,273 |
|
|
Intangible assets, net |
394 |
|
48,382 |
|
|
Goodwill |
155 |
|
45,704 |
|
|
Land use rights, net |
182,880 |
|
184,640 |
|
|
Amounts due from related parties, non-current |
96 |
|
98 |
|
|
Long-term investments |
305,105 |
|
367,111 |
|
|
Long-term prepayments and other non-current assets |
27,844 |
|
28,194 |
|
|
Operating lease right-of-use assets |
329,064 |
|
366,289 |
|
|
Total assets |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable |
|
|
|
|
|
Deferred revenue, current |
624,272 |
|
777,669 |
|
|
Amounts due to related parties, current |
93 |
|
89 |
|
|
Accrued expenses and other current liabilities |
582,227 |
|
649,957 |
|
|
Operating lease liabilities, current |
88,453 |
|
103,780 |
|
|
Total current liabilities |
1,441,345 |
|
1,688,869 |
|
|
Deferred revenue, non-current |
46,955 |
|
44,984 |
|
|
Deferred tax liabilities |
3,474 |
|
13,737 |
|
|
Operating lease liabilities, non-current |
244,895 |
|
269,551 |
|
|
Total liabilities |
1,736,669 |
|
2,017,141 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Class A common shares |
154 |
|
154 |
|
|
Class B common shares |
49 |
|
49 |
|
|
Treasury stock |
- |
|
(17) |
|
|
Additional paid-in capital |
4,294,819 |
|
3,781,362 |
|
|
Statutory reserve |
179,537 |
|
177,230 |
|
|
Accumulated deficit |
(624,078) |
|
(466,405) |
|
|
Accumulated other comprehensive loss |
(83,914) |
|
(56,586) |
|
|
Total TAL Education Group's equity |
3,766,567 |
|
3,435,787 |
|
|
Non-controlling interests |
(169) |
|
(289) |
|
|
Total equity |
3,766,398 |
|
3,435,498 |
|
|
Total liabilities and equity |
|
|
|
|
|
TAL EDUCATION GROUP |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
(In thousands of |
|||||||
|
|
|
|
|||||
|
|
For the Three Months Ended |
|
For the Six Months Ended August 31 , |
||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
Net revenues |
|
|
|
|
|
|
|
|
Cost of revenues (note 1) |
270,632 |
|
370,340 |
|
470,640 |
|
629,911 |
|
Gross profit |
348,729 |
|
491,013 |
|
562,908 |
|
806,441 |
|
Operating expenses (note 1) |
|
|
|
|
|
|
|
|
Selling and marketing |
181,900 |
|
267,286 |
|
304,328 |
|
448,059 |
|
General and administrative |
119,499 |
|
129,107 |
|
229,181 |
|
250,226 |
|
Total operating expenses |
301,399 |
|
396,393 |
|
533,509 |
|
698,285 |
|
Government subsidies |
292 |
|
1,477 |
|
893 |
|
2,287 |
|
Income from operations |
47,622 |
|
96,097 |
|
30,292 |
|
110,443 |
|
Interest income, net |
20,397 |
|
14,161 |
|
42,919 |
|
32,883 |
|
Other income |
20,466 |
|
67,076 |
|
33,617 |
|
76,548 |
|
Impairment loss on long-term |
(4,925) |
|
(1,410) |
|
(8,692) |
|
(1,410) |
|
Income before income tax |
83,560 |
|
175,924 |
|
98,136 |
|
218,464 |
|
Income tax expense |
(25,635) |
|
(51,080) |
|
(27,930) |
|
(62,158) |
|
Loss from equity method |
(587) |
|
(819) |
|
(1,572) |
|
(1,074) |
|
Net income |
57,338 |
|
124,025 |
|
68,634 |
|
155,232 |
|
Add: Net loss attributable to |
93 |
|
59 |
|
199 |
|
134 |
|
Total net income attributable to |
|
|
|
|
|
|
|
|
Net income per common share |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Diluted |
0.28 |
|
0.64 |
|
0.34 |
|
0.78 |
|
Net income per ADS (note 2) |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Diluted |
0.09 |
|
0.21 |
|
0.11 |
|
0.26 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in |
|
|
|
|
|
|
|
|
Basic |
201,768,916 |
|
189,830,408 |
|
201,668,024 |
|
195,905,541 |
|
Diluted |
204,949,839 |
|
192,494,611 |
|
205,166,141 |
|
198,687,649 |
|
|
|
|
|
|
|
|
|
|
Note1: Share-based compensation expenses are included in the operating costs and expenses as follows: |
|
||||||
|
|
|
|
|
||||
|
|
For the Three Months |
|
For the Six Months |
||||
|
|
Ended August 31, |
|
Ended August 31, |
||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
Cost of revenues |
|
|
|
|
|
|
|
|
Selling and marketing expenses |
3,953 |
|
2,905 |
|
8,328 |
|
5,976 |
|
General and administrative expenses |
11,152 |
|
8,344 |
|
22,621 |
|
15,414 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 2: Three ADSs represent one Class A common Share. |
|||||||
|
TAL EDUCATION GROUP |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF |
|||||||
|
COMPREHENSIVE INCOME |
|||||||
|
(In thousands of |
|||||||
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended August 31, |
|
For the Six Months Ended August 31, |
||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
Other comprehensive income, |
24,744 |
|
11,355 |
|
17,164 |
|
27,342 |
|
Comprehensive income |
82,082 |
|
135,380 |
|
85,798 |
|
182,574 |
|
Add: Comprehensive loss |
2,378 |
|
53 |
|
2,333 |
|
120 |
|
Comprehensive
income |
|
|
|
|
|
|
|
|
TAL EDUCATION GROUP |
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF |
|||||||
|
CASH FLOWS |
|||||||
|
(In thousands of |
|||||||
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended August 31, |
|
For the Six Months Ended August 31, |
||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
Net cash (used in)/provided by |
|
|
|
|
|
|
|
|
Net cash (used in)/provided by |
(193,669) |
|
563,331 |
|
(318,304) |
|
36,022 |
|
Net cash used in financing |
(6,799) |
|
(281,885) |
|
(6,794) |
|
(535,989) |
|
Effect of exchange rate |
3,576 |
|
(328) |
|
2,359 |
|
(45) |
|
Net (decrease)/increase in |
(197,468) |
|
223,023 |
|
(76,522) |
|
(210,322) |
|
Cash, cash equivalents and |
|
|
|
|
|
|
|
|
Cash, cash equivalents and |
|
|
|
|
|
|
|
|
TAL EDUCATION GROUP |
|||||||
|
Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures |
|||||||
|
(In thousands of |
|||||||
|
|
|
|
|
||||
|
|
For the Three Months Ended August 31, |
|
For the Six Months |
||||
|
|
2024 |
|
2025 |
|
2024 |
|
2025 |
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
Share-based compensation expense |
1,793 |
|
503 |
|
4,155 |
|
1,125 |
|
Non-GAAP cost of revenues |
268,839 |
|
369,837 |
|
466,485 |
|
628,786 |
|
|
|
|
|
|
|
|
|
|
Selling and marketing expenses |
181,900 |
|
267,286 |
|
304,328 |
|
448,059 |
|
Share-based compensation expense |
3,953 |
|
2,905 |
|
8,328 |
|
5,976 |
|
Non-GAAP selling and marketing |
177,947 |
|
264,381 |
|
296,000 |
|
442,083 |
|
General and administrative |
119,499 |
|
129,107 |
|
229,181 |
|
250,226 |
|
Share-based compensation expense |
11,152 |
|
8,344 |
|
22,621 |
|
15,414 |
|
Non-GAAP general and |
108,347 |
|
120,763 |
|
206,560 |
|
234,812 |
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses |
572,031 |
|
766,733 |
|
1,004,149 |
|
1,328,196 |
|
Share-based compensation expense |
16,898 |
|
11,752 |
|
35,104 |
|
22,515 |
|
Non-GAAP operating costs and |
555,133 |
|
754,981 |
|
969,045 |
|
1,305,681 |
|
|
|
|
|
|
|
|
|
|
Income from operations |
47,622 |
|
96,097 |
|
30,292 |
|
110,443 |
|
Share based compensation expenses |
16,898 |
|
11,752 |
|
35,104 |
|
22,515 |
|
Non-GAAP income from |
64,520 |
|
107,849 |
|
65,396 |
|
132,958 |
|
|
|
|
|
|
|
|
|
|
Net income attributable to TAL |
57,431 |
|
124,084 |
|
68,833 |
|
155,366 |
|
Share based compensation expenses |
16,898 |
|
11,752 |
|
35,104 |
|
22,515 |
|
Non-GAAP net income |
|
|
|
|
|
|
|
|
Net income per ADS |
|
||||||
|
Basic |
|
|
|
|
|
|
|
|
Diluted |
0.09 |
|
0.21 |
|
0.11 |
|
0.26 |
|
Non-GAAP Net income per ADS |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Diluted |
0.12 |
|
0.24 |
|
0.17 |
|
0.30 |
|
ADSs used in calculating net |
|
|
|
|
|
|
|
|
Basic |
605,306,748 |
|
569,491,224 |
|
605,004,072 |
|
587,716,623 |
|
Diluted |
614,849,517 |
|
577,483,833 |
|
615,498,423 |
|
596,062,947 |
|
ADSs used in calculating Non- |
|
|
|
|
|
|
|
|
Basic |
605,306,748 |
|
569,491,224 |
|
605,004,072 |
|
587,716,623 |
|
Diluted |
614,849,517 |
|
577,483,833 |
|
615,498,423 |
|
596,062,947 |
|
|
|
|
|
|
|
|
|
|
Note 3: The tax effect of share-based compensation expenses was immaterial in the second quarter and |
|||||||
SOURCE TAL Education Group