Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
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.
Exhibit 99.1
TAL Education Group Announces Unaudited Financial
Results for the
Second Fiscal Quarter Ended August 31,
2026,
Declares Cash Dividend and Issues Notice of
Annual General Meeting
(Beijing–October 29, 2026)—TAL
Education Group (NYSE: TAL) (“TAL” or the “Company”), a smart learning solutions provider in China, today announced
its unaudited financial results for the second quarter of fiscal year 2027 ended August 31, 2026 and issued notice of Annual General
Meeting.
Highlights for the Second Quarter of Fiscal
Year 2027
| - | Net revenues were US$994.6 million, compared to net revenues of US$861.4
million in the same period of the prior year. |
| - | Income from operations was US$235.9 million, compared to income from operations of US$96.1
million in the same period of the prior year. |
| - | Non-GAAP income from operations, which excluded share-based
compensation expenses, was US$247.7 million, compared to non-GAAP income from operations
of US$107.8 million in the same period of the prior year. |
| - | Net loss attributable to
TAL was US$47.4 million, compared to net income attributable to TAL of US$124.1 million in
the same period of the prior year. |
| - | Non-GAAP net loss attributable to TAL, which excluded share-based compensation expenses, was
US$35.6 million, compared to non-GAAP net income attributable to TAL of US$135.8 million in the same period of the prior year. |
| - | Basic and diluted net loss per American Depositary Share (“ADS”) were both US$0.09.
Non-GAAP basic and diluted net loss per ADS, which excluded share-based compensation expenses, were both US$0.06. Three ADSs
represent one Class A common share. |
| - | Cash, cash equivalents and short-term investments totaled
US$2,748.5 million as of August 31, 2026, compared to US$3,239.3 million as of February 28,
2026. |
Highlights for the Six Months Ended August 31,
2026
| - | Net revenues were US$1,753.0 million, compared to net revenues of US$1,436.4
million in the same period of the prior year. |
| - | Income from operations was US$373.1 million, compared to income from operations of US$110.4
million in the same period of the prior year. |
| - | Non-GAAP income from operations, which excluded share-based compensation expenses, was US$396.4
million, compared to non-GAAP income from operations of US$133.0 million in the same period of the prior year. |
| - | Net income attributable to TAL was US$360.6 million, compared to net income attributable to
TAL of US$155.4 million in the same period of the prior year. |
| - | Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses,
was US$383.9 million, compared to non-GAAP net income attributable to TAL of US$177.9 million in the same period of the prior
year. |
| - | Basic and diluted net income
per ADS were both US$0.65. Non-GAAP basic and diluted net income per ADS, which excluded
share-based compensation expenses, were both US$0.69. |
Financial Data——Second
Quarter and First Six Months of Fiscal Year 2027
(In US$ thousands, except per ADS data
and percentages)
| | |
Three Months Ended | |
| | |
August 31, | |
| | |
2025 | | |
2026 | | |
Pct. Change | |
| Net revenues | |
| 861,353 | | |
| 994,648 | | |
| 15.5 | % |
| Income from operations | |
| 96,097 | | |
| 235,861 | | |
| 145.4 | % |
| Non-GAAP income from operations | |
| 107,849 | | |
| 247,692 | | |
| 129.7 | % |
| Net income/(loss) attributable to TAL | |
| 124,084 | | |
| (47,438 | ) | |
| (138.2 | )% |
| Non-GAAP net income/(loss) attributable to TAL | |
| 135,836 | | |
| (35,607 | ) | |
| (126.2 | )% |
| Net income/(loss) per ADS attributable to TAL – basic | |
| 0.22 | | |
| (0.09 | ) | |
| (139.5 | )% |
| Net income/(loss) per ADS attributable to TAL – diluted | |
| 0.21 | | |
| (0.09 | ) | |
| (140.0 | )% |
| Non-GAAP net income/(loss) per ADS attributable to TAL –
basic | |
| 0.24 | | |
| (0.06 | ) | |
| (127.1 | )% |
| Non-GAAP net income/(loss) per ADS attributable to TAL –
diluted | |
| 0.24 | | |
| (0.06 | ) | |
| (127.4 | )% |
| | |
Six Months Ended | |
| | |
August 31, | |
| | |
2025 | | |
2026 | | |
Pct. Change | |
| Net revenues | |
| 1,436,352 | | |
| 1,753,025 | | |
| 22.0 | % |
| Income from operations | |
| 110,443 | | |
| 373,065 | | |
| 237.8 | % |
| Non-GAAP income from operations | |
| 132,958 | | |
| 396,434 | | |
| 198.2 | % |
| Net income attributable to TAL | |
| 155,366 | | |
| 360,569 | | |
| 132.1 | % |
| Non-GAAP net income attributable to TAL | |
| 177,881 | | |
| 383,938 | | |
| 115.8 | % |
| Net income per ADS attributable to TAL – basic | |
| 0.26 | | |
| 0.65 | | |
| 146.9 | % |
| Net income per ADS attributable to TAL – diluted | |
| 0.26 | | |
| 0.65 | | |
| 147.9 | % |
| Non-GAAP net income per ADS attributable to TAL – basic | |
| 0.30 | | |
| 0.69 | | |
| 129.6 | % |
| Non-GAAP net income per ADS attributable to TAL – diluted | |
| 0.30 | | |
| 0.69 | | |
| 130.6 | % |
“In the second quarter of fiscal year 2027,
we delivered steady revenue growth and
continued to improve operational efficiency,” said Alex Peng, TAL’s
President and Chief Financial Officer. “Our focus remains on strengthening our
core businesses and delivering better learning experiences for students.”
Mr. Peng added, “Looking
ahead, we will continue to combine our educational expertise with technology
to better serve students and create long-term
value.”
Financial Results for the Second Quarter of Fiscal Year 2027
Net Revenues
In the second quarter of fiscal year 2027, TAL
reported net revenues of US$994.6 million, representing a 15.5% increase from US$861.4 million in the second quarter of fiscal year 2026.
Operating Costs and Expenses
In the second quarter of fiscal year 2027, operating
costs and expenses were US$758.8 million, representing a 0.8% decrease from US$765.3 million in the second quarter of fiscal year 2026.
Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$747.0 million, representing a 0.9% decrease
from US$753.5 million in the second quarter of fiscal year 2026.
Cost of revenues increased by 8.0% to US$400.0
million from US$370.3 million in the second quarter of fiscal year 2026. Non-GAAP cost of revenues, which excluded share-based compensation
expenses, increased by 8.0% to US$399.5 million, from US$369.8 million in the second quarter of fiscal year 2026.
Selling and marketing expenses decreased by 15.3%
to US$226.4 million from US$267.3 million in the second quarter of fiscal year 2026. Non-GAAP selling and marketing expenses, which excluded
share-based compensation expenses, decreased by 15.6% to US$223.3 million, from US$264.4 million in the second quarter of fiscal year
2026.
General and administrative expenses increased
by 3.7% to US$132.4 million from US$127.6 million in the second quarter of fiscal year 2026. Non-GAAP general and administrative expenses,
which excluded share-based compensation expenses, increased by 4.1% to US$124.2 million, from US$119.3 million in the second quarter
of fiscal year 2026.
Total share-based compensation expenses allocated
to the related operating costs and expenses increased by 0.7% to US$11.8 million in the second quarter of fiscal year 2027 from US$11.8
million in the same period of fiscal year 2026.
Gross Profit
Gross profit increased by 21.1% to US$594.6 million
from US$491.0 million in the second quarter of fiscal year 2026. The gross margin for the second quarter of fiscal year 2027 was 59.8%,
compared to 57.0% in the same period of the prior year.
Income from Operations
Income from operations was US$235.9 million in
the second quarter of fiscal year 2027, compared to income from operations of US$96.1 million in the second quarter of fiscal year 2026.
Non-GAAP income from operations, which excluded share-based compensation expenses, was US$247.7 million, compared to Non-GAAP income
from operations of US$107.8 million in the same period of the prior year.
Other Income/(Expense)
Other expense was US$189.7 million for the second
quarter of fiscal year 2027, compared to other income of US$67.1 million in the second quarter of fiscal year 2026. The change in other
income/(expense) for the second quarter was mainly driven by fluctuations in the fair value of certain investments.
Income Tax Expense
Income tax expense was US$135.9 million in the
second quarter of fiscal year 2027, compared to US$51.1 million of income tax expense in the second quarter of fiscal year 2026. The
increase in income tax expense was mainly due to changes in deferred tax liabilities relating to withholding tax.
Net Income/(Loss) Attributable to TAL Education
Group
Net loss attributable to TAL was US$47.4 million
in the second quarter of fiscal year 2027, compared to net income attributable to TAL of US$124.1 million in the second quarter of fiscal
year 2026. Non-GAAP net loss attributable to TAL, which excluded share-based compensation expenses, was US$35.6 million, compared to
Non-GAAP net income attributable to TAL of US$135.8 million in the second quarter of fiscal year 2026.
Basic and Diluted Net Income/(Loss) per
ADS
Basic and diluted net loss per ADS were both
US$0.09 in the second quarter of fiscal year 2027. Non-GAAP basic and diluted net loss per ADS, which excluded share-based compensation
expenses, were both US$0.06 in the second quarter of fiscal year 2027.
Cash Flow
Net cash used in operating activities for the
second quarter of fiscal year 2027 was US$179.1 million.
Cash, Cash Equivalents, and Short-term
Investments
As of August 31, 2026, the Company had US$1,952.6
million of cash and cash equivalents and US$795.9 million of short-term investments, compared to US$1,523.9 million of cash and cash
equivalents and US$1,715.4 million of short-term investments as of February 28, 2026.
Deferred Revenue
As of August 31, 2026, the Company’s
deferred revenue balance was US$930.4 million, compared to US$882.2 million as of February 28, 2026.
Financial Results for the First Six Months
of Fiscal Year 2027
Net Revenues
For the first six months of fiscal year 2027,
TAL reported net revenues of US$1,753.0 million, representing a 22.0% increase from US$1,436.4 million in the first six months of fiscal
year 2026.
Operating Costs and Expenses
In the first six months of fiscal year 2027,
operating costs and expenses were US$1,380.0 million, representing a 4.1% increase from US$1,325.9 million in the first six months of
fiscal year 2026. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$1,356.6 million, representing
a 4.1% increase from US$1,303.4 million in the first six months of fiscal year 2026.
Cost of revenues increased by 14.3% to US$720.2
million from US$629.9 million in the first six months of fiscal year 2026. Non-GAAP cost of revenues, which excluded share-based compensation
expenses, increased by 14.4% to US$719.2 million from US$628.8 million in the first six months of fiscal year 2026.
Selling and marketing expenses decreased by 11.1%
to US$398.4 million from US$448.1 million in the first six months of fiscal year 2026. Non-GAAP selling and marketing expenses, which
excluded share-based compensation expenses, decreased by 11.2% to US$392.6 million from US$442.1 million in the first six months of fiscal
year 2026.
General and administrative expenses increased
by 5.4% to US$261.3 million from US$247.9 million in the first six months of fiscal year 2026. Non-GAAP general and administrative expenses,
which excluded share-based compensation expenses, increased by 5.3% to US$244.9 million from US$232.5 million in the first six months
of fiscal year 2026.
Total share-based compensation expenses allocated
to the related operating costs and expenses increased by 3.8% to US$23.4 million in the first six months of fiscal year 2027 from US$22.5
million in the same period of fiscal year 2026.
Gross Profit
Gross profit increased by 28.1% to US$1,032.8
million from US$806.4 million in the first six months of fiscal year 2026. The gross margin for the first six months of fiscal year 2027
was 58.9%, compared to 56.1% in the same period of the prior year.
Income from Operations
Income from operations was US$373.1 million in
the first six months of fiscal year 2027, compared to income from operations of US$110.4 million in the same period of the prior year.
Non-GAAP income from operations, which excluded share-based compensation expenses, was US$396.4 million, compared to US$133.0 million
Non-GAAP income from operations in the same period of the prior year.
Other Income/(Expense)
Other income was US$215.5 million in the first
six months of fiscal year 2027, compared to other income of US$76.5 million in the same period of the prior year. The change in other
income for the first six months was mainly driven by fluctuations in the fair value of certain investments.
Income Tax Expense
Income tax expense was US$279.6 million in the
first six months of fiscal year 2027, compared to US$62.2 million for the first six months of fiscal year 2026. The increase in income
tax expense was mainly due to changes in deferred tax liabilities relating to withholding tax.
Net Income/(Loss) Attributable to TAL
Education Group
Net income attributable to TAL was US$360.6 million
in the first six months of fiscal year 2027, compared to net income attributable to TAL of US$155.4 million in the first six months of
fiscal year 2026. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$383.9 million, compared
to US$177.9 million Non-GAAP net income attributable to TAL in the same period of the prior year.
Basic and Diluted Net Income per ADS
Basic and diluted net income per ADS were both
US$0.65 in the first six months of fiscal year 2027. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation
expenses, were both US$0.69 in the first six months of fiscal year 2027.
Cash Flow
Net cash provided by operating activities in
the first six months of fiscal year 2027 was US$299.2 million.
Share Repurchase
The Company’s board of directors (the “Board”)
has authorized to extend the Company’s share repurchase program (the "Share Repurchase Program") initially launched in
July 2025 by 12 months. Pursuant to the extended Share Repurchase Program, the Company may repurchase up to approximately US$393.7
million of its common shares through July 28, 2027. Between July 29, 2026 and October 23, 2026, the Company has repurchased
64,226 common shares at an aggregate consideration of approximately US$2.0 million.
Declaration of Cash Dividend
The Company’s board of directors has considered
and approved the declaration and payment of a cash dividend to our shareholders out of the Company’s cash balances in an amount
of US$0.3 per common share (US$0.1 per ADS), representing an aggregate dividend payment of approximately US$55.2 million to all shareholders
of the Company.
The cash dividend will be paid on or about December 18,
2026 to the Company’s shareholders of record as of the close of business on December 1, 2026.
TAL to Hold Annual General Meeting on November 27,
2026
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,
Beijing, China, on November 27, 2026 at 3:00PM (Beijing time). No proposal will be submitted to shareholders for approval at the
AGM. Instead, the AGM will serve as an open forum for shareholders and beneficial owners of the Company’s ADSs to discuss Company’s
affairs with management.
The Company’s board of directors has fixed
the close of business on November 9, 2026 (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.tal.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, 2026, with the U.S. Securities and Exchange Commission (the “SEC”). The Company’s
Annual Report can be accessed on the Investor Relations section of its website at https://ir.tal.com, as well as on the SEC’s
website at http://www.sec.gov.
Conference Call
The Company will host a conference call and live
webcast to discuss its financial results for the second quarter of fiscal year 2027 ended August 31, 2026 at 8:00 a.m. Eastern
Time on October 29, 2026 (8:00 p.m. Beijing time on October 29, 2026).
Please note that you will need to pre-register
for conference call participation at https://dpregister.com/sreg/10212718/1051b87d48e.
Upon registration, you will receive an email
containing participant dial-in numbers, passcode, and a unique access PIN. 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.tal.com/.
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, TAL Education Group’s strategic and operational plans contain forward-looking statements. The Company may also
make written or oral forward-looking statements in its reports filed with, 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 the Company’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 continue to provide competitive learning services and products; the Company’s ability to continue
to recruit, train and retain talents; the Company’s ability to improve the content of current course offerings and develop new
courses; the Company’s ability to maintain and enhance its brand; the Company’s ability to maintain and continue to improve
its teaching results; and the Company’s ability to compete effectively against its competitors. Further information regarding these
and other risks is included in the Company’s reports filed with, or furnished to the U.S. Securities and Exchange Commission. All
information provided in this press release and in the attachments is as of the date of this press release, and TAL Education Group undertakes
no duty to update such information or any forward-looking statement, except as required under applicable law.
About TAL Education Group
TAL Education Group is a smart learning
solutions provider in China. The acronym “TAL” stands for “Tomorrow Advancing Life”, which reflects our vision
to promote top learning opportunities for students through both high-quality teaching and content, as well as leading edge application
of technology in the education experience. TAL Education Group offers comprehensive learning solutions to students from all
ages through diversified class formats. Our learning solutions mainly cover enrichment learnings programs and some academic subjects
in and out of China. Our ADSs trade on the New York Stock Exchange under the symbol “TAL”.
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 U.S. dollars)
| | |
As of
February 28,
2026 | | |
As of
August 31,
2026 | |
| ASSETS | |
| | | |
| | |
| | |
| | | |
| | |
| Current assets | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 1,523,879 | | |
$ | 1,952,620 | |
| Restricted cash, current | |
| 227,551 | | |
| 221,561 | |
| Short-term investments | |
| 1,715,446 | | |
| 795,947 | |
| Inventories, net | |
| 143,326 | | |
| 254,280 | |
| Amounts due from related parties, current | |
| 46 | | |
| 25 | |
| Prepaid expenses and other current assets | |
| 232,870 | | |
| 313,187 | |
| Total current assets | |
| 3,843,118 | | |
| 3,537,620 | |
| Restricted cash, non-current | |
| 34,608 | | |
| 32,218 | |
| Property and equipment, net | |
| 500,710 | | |
| 499,700 | |
| Deferred tax assets | |
| 3,170 | | |
| 3,513 | |
| Rental deposits | |
| 28,058 | | |
| 30,404 | |
| Intangible assets, net | |
| 45,975 | | |
| 43,890 | |
| Goodwill | |
| 45,545 | | |
| 45,545 | |
| Land use rights, net | |
| 189,779 | | |
| 191,402 | |
| Amounts due from related parties, non-current | |
| 134 | | |
| 182 | |
| Long-term investments | |
| 828,249 | | |
| 1,803,390 | |
| Long-term prepayments and other non-current assets | |
| 37,216 | | |
| 90,443 | |
| Operating lease right-of-use assets | |
| 379,727 | | |
| 379,417 | |
| Total assets | |
$ | 5,936,289 | | |
$ | 6,657,724 | |
| | |
| | | |
| | |
| LIABILITIES AND EQUITY | |
| | | |
| | |
| | |
| | | |
| | |
| Current liabilities | |
| | | |
| | |
| Accounts payable | |
$ | 152,513 | | |
$ | 141,754 | |
| Deferred revenue, current | |
| 832,839 | | |
| 883,234 | |
| Amounts due to related parties, current | |
| 97 | | |
| 96 | |
| Accrued expenses and other current liabilities | |
| 672,344 | | |
| 751,095 | |
| Operating lease liabilities, current | |
| 109,393 | | |
| 120,655 | |
| Short-term debt | |
| - | | |
| 29,763 | |
| Total current liabilities | |
| 1,767,186 | | |
| 1,926,597 | |
| Deferred revenue, non-current | |
| 49,353 | | |
| 47,167 | |
| Deferred tax liabilities | |
| 67,981 | | |
| 245,162 | |
| Operating lease liabilities, non-current | |
| 278,083 | | |
| 266,464 | |
| Total liabilities | |
| 2,162,603 | | |
| 2,485,390 | |
| | |
| | | |
| | |
| Equity | |
| | | |
| | |
| Class A common shares | |
| 156 | | |
| 141 | |
| Class B common shares | |
| 49 | | |
| 49 | |
| Treasury stock | |
| (20 | ) | |
| (6 | ) |
| Additional paid-in capital | |
| 3,694,418 | | |
| 3,679,256 | |
| Statutory reserve | |
| 216,638 | | |
| 212,517 | |
| (Accumulated deficit)/retained earnings | |
| (130,428 | ) | |
| 234,262 | |
| Accumulated other comprehensive (loss)/income | |
| (6,376 | ) | |
| 47,044 | |
| Total TAL Education Group's equity | |
| 3,774,437 | | |
| 4,173,263 | |
| Non-controlling interests | |
| (751 | ) | |
| (929 | ) |
| Total equity | |
| 3,773,686 | | |
| 4,172,334 | |
| Total liabilities and equity | |
$ | 5,936,289 | | |
$ | 6,657,724 | |
TAL EDUCATION GROUP
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
(In thousands of U.S. dollars, except share,
ADS, per share and per ADS data)
| | |
For the Three Months Ended
August 31, | | |
For the Six Months Ended
August 31, | |
| | |
2025 | | |
2026 | | |
2025 | | |
2026 | |
| Net revenues | |
$ | 861,353 | | |
$ | 994,648 | | |
$ | 1,436,352 | | |
$ | 1,753,025 | |
| Cost of revenues (note 1) | |
| 370,340 | | |
| 400,005 | | |
| 629,911 | | |
| 720,183 | |
| Gross profit | |
| 491,013 | | |
| 594,643 | | |
| 806,441 | | |
| 1,032,842 | |
| Operating expenses (note 1) | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing | |
| 267,286 | | |
| 226,407 | | |
| 448,059 | | |
| 398,434 | |
| General and administrative (note 2) | |
| 127,630 | | |
| 132,375 | | |
| 247,939 | | |
| 261,343 | |
| Total operating expenses | |
| 394,916 | | |
| 358,782 | | |
| 695,998 | | |
| 659,777 | |
| Income from operations | |
| 96,097 | | |
| 235,861 | | |
| 110,443 | | |
| 373,065 | |
| Interest income, net | |
| 14,161 | | |
| 8,156 | | |
| 32,883 | | |
| 18,061 | |
| Other income/(expense) | |
| 67,076 | | |
| (189,683 | ) | |
| 76,548 | | |
| 215,530 | |
| Impairment loss on long-term investments | |
| (1,410 | ) | |
| - | | |
| (1,410 | ) | |
| - | |
| Income before income tax expense and (loss)/income from equity method investments | |
| 175,924 | | |
| 54,334 | | |
| 218,464 | | |
| 606,656 | |
| Income tax expense | |
| (51,080 | ) | |
| (135,895 | ) | |
| (62,158 | ) | |
| (279,553 | ) |
| (Loss)/income from equity method investments | |
| (819 | ) | |
| 34,026 | | |
| (1,074 | ) | |
| 33,287 | |
| Net income/(loss) | |
| 124,025 | | |
| (47,535 | ) | |
| 155,232 | | |
| 360,390 | |
| Add: Net loss attributable to non-controlling interests | |
| 59 | | |
| 97 | | |
| 134 | | |
| 179 | |
| Total net income/(loss) attributable to TAL Education Group | |
$ | 124,084 | | |
$ | (47,438 | ) | |
$ | 155,366 | | |
$ | 360,569 | |
| Net income/(loss) per common share | |
| | | |
| | | |
| | | |
| | |
| Basic | |
$ | 0.65 | | |
$ | (0.26 | ) | |
$ | 0.79 | | |
$ | 1.96 | |
| Diluted | |
| 0.64 | | |
| (0.26 | ) | |
| 0.78 | | |
| 1.94 | |
| Net income/(loss) per ADS (note 3) | |
| | | |
| | | |
| | | |
| | |
| Basic | |
$ | 0.22 | | |
$ | (0.09 | ) | |
$ | 0.26 | | |
$ | 0.65 | |
| Diluted | |
| 0.21 | | |
| (0.09 | ) | |
| 0.26 | | |
| 0.65 | |
| Weighted average shares used in calculating net income/(loss) per common share | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 189,830,408 | | |
| 183,951,220 | | |
| 195,905,541 | | |
| 184,173,570 | |
| Diluted | |
| 192,494,611 | | |
| 183,951,220 | | |
| 198,687,649 | | |
| 186,010,217 | |
Note 1: Share-based compensation expenses are included in the
operating costs and expenses as follows:
| | |
For the Three Months Ended
August 31, | | |
For the Six Months Ended
August 31, | |
| | |
2025 | | |
2026 | | |
2025 | | |
2026 | |
| Cost of revenues | |
$ | 503 | | |
$ | 512 | | |
$ | 1,125 | | |
$ | 1,012 | |
| Selling and marketing expenses | |
| 2,905 | | |
| 3,150 | | |
| 5,976 | | |
| 5,877 | |
| General and administrative expenses | |
| 8,344 | | |
| 8,169 | | |
| 15,414 | | |
| 16,480 | |
| Total | |
$ | 11,752 | | |
$ | 11,831 | | |
$ | 22,515 | | |
$ | 23,369 | |
Note 2: GAAP and non-GAAP general and administrative
expenses include government subsidies, which were separately presented in our historical financial statements. This reclassification
has been made to conform to the presentation for the current period, and such reclassification had no impact on the Group’s previously
reported income from operations, net income/(loss), shareholders’ equity, or cash flows.
Note 3: Three ADSs represent one Class A
common share.
TAL EDUCATION GROUP
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF
Comprehensive
INCOME/(lOSS)
(In thousands of U.S. dollars)
| | |
For the Three Months Ended
August 31, | | |
For the Six Months Ended
August 31, | |
| | |
2025 | | |
2026 | | |
2025 | | |
2026 | |
| Net income/(loss) | |
$ | 124,025 | | |
$ | (47,535 | ) | |
$ | 155,232 | | |
$ | 360,390 | |
| Other comprehensive income, net of tax | |
| 11,355 | | |
| 27,141 | | |
| 27,342 | | |
| 53,421 | |
| Comprehensive income/(loss) | |
| 135,380 | | |
| (20,394 | ) | |
| 182,574 | | |
| 413,811 | |
| Add: Comprehensive loss attributable to non-controlling interests | |
| 53 | | |
| 97 | | |
| 120 | | |
| 178 | |
| Comprehensive income/(loss) attributable to TAL Education Group | |
$ | 135,433 | | |
$ | (20,297 | ) | |
$ | 182,694 | | |
$ | 413,989 | |
TAL EDUCATION GROUP
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF
Cash
flows
(In thousands of U.S. dollars)
| | |
For the Three Months Ended
August 31, | | |
For the Six Months Ended
August 31, | |
| | |
2025 | | |
2026 | | |
2025 | | |
2026 | |
| Net cash (used in)/provided by operating activities | |
$ | (58,095 | ) | |
$ | (179,068 | ) | |
$ | 289,690 | | |
$ | 299,168 | |
| Net cash provided by investing activities | |
| 563,331 | | |
| 306,192 | | |
| 36,022 | | |
| 122,083 | |
| Net cash (used in)/provided by financing activities | |
| (281,885 | ) | |
| 131,895 | | |
| (535,989 | ) | |
| (8,769 | ) |
| Effect of exchange rate changes | |
| (328 | ) | |
| (275 | ) | |
| (45 | ) | |
| 7,879 | |
| Net increase/(decrease) in cash, cash equivalents and restricted cash | |
| 223,023 | | |
| 258,744 | | |
| (210,322 | ) | |
| 420,361 | |
| Cash, cash equivalents and restricted cash at the beginning of period | |
$ | 1,558,386 | | |
$ | 1,947,655 | | |
$ | 1,991,731 | | |
$ | 1,786,038 | |
| Cash, cash equivalents and restricted cash at the end of period | |
$ | 1,781,409 | | |
$ | 2,206,399 | | |
$ | 1,781,409 | | |
$ | 2,206,399 | |
TAL EDUCATION GROUP
Reconciliation of Non-GAAP Measures to the
Most Comparable GAAP Measures
(In thousands of U.S. dollars, except share,
ADS, per share and per ADS data)
| | |
For the Three Months Ended
August 31, | | |
For the Six Months Ended
August 31, | |
| | |
2025 | | |
2026 | | |
2025 | | |
2026 | |
| Cost of revenues | |
$ | 370,340 | | |
$ | 400,005 | | |
$ | 629,911 | | |
$ | 720,183 | |
| Share-based compensation expenses in cost of revenues | |
| 503 | | |
| 512 | | |
| 1,125 | | |
| 1,012 | |
| Non-GAAP cost of revenues | |
| 369,837 | | |
| 399,493 | | |
| 628,786 | | |
| 719,171 | |
| | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing expenses | |
| 267,286 | | |
| 226,407 | | |
| 448,059 | | |
| 398,434 | |
| Share-based compensation expenses in selling and marketing expenses | |
| 2,905 | | |
| 3,150 | | |
| 5,976 | | |
| 5,877 | |
| Non-GAAP selling and marketing expenses | |
| 264,381 | | |
| 223,257 | | |
| 442,083 | | |
| 392,557 | |
| | |
| | | |
| | | |
| | | |
| | |
| General and administrative expenses (note 2) | |
| 127,630 | | |
| 132,375 | | |
| 247,939 | | |
| 261,343 | |
| Share-based compensation expenses in general and administrative expenses | |
| 8,344 | | |
| 8,169 | | |
| 15,414 | | |
| 16,480 | |
| Non-GAAP general and administrative expenses (note 2) | |
| 119,286 | | |
| 124,206 | | |
| 232,525 | | |
| 244,863 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating costs and expenses | |
| 765,256 | | |
| 758,787 | | |
| 1,325,909 | | |
| 1,379,960 | |
| Share-based compensation expenses in operating costs and expenses | |
| 11,752 | | |
| 11,831 | | |
| 22,515 | | |
| 23,369 | |
| Non-GAAP operating costs and expenses | |
| 753,504 | | |
| 746,956 | | |
| 1,303,394 | | |
| 1,356,591 | |
| | |
| | | |
| | | |
| | | |
| | |
| Income from operations | |
| 96,097 | | |
| 235,861 | | |
| 110,443 | | |
| 373,065 | |
| Share based compensation expenses | |
| 11,752 | | |
| 11,831 | | |
| 22,515 | | |
| 23,369 | |
| Non-GAAP income from operations | |
| 107,849 | | |
| 247,692 | | |
| 132,958 | | |
| 396,434 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net income/(loss) attributable to TAL Education Group | |
| 124,084 | | |
| (47,438 | ) | |
| 155,366 | | |
| 360,569 | |
| Share based compensation expenses | |
| 11,752 | | |
| 11,831 | | |
| 22,515 | | |
| 23,369 | |
| Non-GAAP net income/(loss) attributable to TAL Education Group (note 4) | |
$ | 135,836 | | |
$ | (35,607 | ) | |
$ | 177,881 | | |
$ | 383,938 | |
| | |
| | | |
| | | |
| | | |
| | |
| Net income/(loss) per ADS | |
| | | |
| | | |
| | | |
| | |
| Basic | |
$ | 0.22 | | |
$ | (0.09 | ) | |
$ | 0.26 | | |
$ | 0.65 | |
| Diluted | |
| 0.21 | | |
| (0.09 | ) | |
| 0.26 | | |
| 0.65 | |
| Non-GAAP net income/(loss) per ADS | |
| | | |
| | | |
| | | |
| | |
| Basic | |
$ | 0.24 | | |
$ | (0.06 | ) | |
$ | 0.30 | | |
$ | 0.69 | |
| Diluted | |
| 0.24 | | |
| (0.06 | ) | |
| 0.30 | | |
| 0.69 | |
| ADSs used in calculating net income/(loss) per ADS | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 569,491,224 | | |
| 551,853,660 | | |
| 587,716,623 | | |
| 552,520,710 | |
| Diluted | |
| 577,483,833 | | |
| 551,853,660 | | |
| 596,062,947 | | |
| 558,030,651 | |
| ADSs used in calculating Non-GAAP net income/(loss) per ADS | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 569,491,224 | | |
| 551,853,660 | | |
| 587,716,623 | | |
| 552,520,710 | |
| Diluted | |
| 577,483,833 | | |
| 551,853,660 | | |
| 596,062,947 | | |
| 558,030,651 | |
Note 4: The tax effect of share-based compensation expenses was immaterial
in the second quarter and in the first six months of fiscal year 2027.
