BEIJING, July 31,
2024 /PRNewswire/ -- New Oriental Education &
Technology Group Inc. (the "Company" or "New Oriental")
(NYSE: EDU/ 9901.SEHK), a provider of private educational
services in China, today announced
its unaudited financial results for the fourth fiscal quarter and
fiscal year ended May 31, 2024.
Financial Highlights for the Fourth Fiscal Quarter Ended
May 31, 2024
- Total net revenues increased by 32.1% year over year to
US$1,136.7 million for the fourth
fiscal quarter of 2024.
- Operating income decreased by 78.1% year over year to
US$10.5 million for the fourth fiscal
quarter of 2024.
- Net income attributable to New Oriental decreased by 6.9% year
over year to US$27.0 million for the
fourth fiscal quarter of 2024.
Key Financial Results
(in thousands US$,
except per ADS(1) data)
|
4Q
FY2024
|
4Q
FY2023
|
% of
change
|
Net revenues
|
1,136,679
|
860,571
|
32.1 %
|
Operating
income
|
10,527
|
48,054
|
-78.1 %
|
Non-GAAP operating
income (2)(3)
|
36,324
|
78,592
|
-53.8 %
|
Net income attributable
to New Oriental
|
26,972
|
28,959
|
-6.9 %
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
36,931
|
62,091
|
-40.5 %
|
Net income per ADS
attributable to New Oriental - basic
|
0.16
|
0.18
|
-6.9 %
|
Net income per ADS
attributable to New Oriental - diluted
|
0.16
|
0.17
|
-5.8 %
|
Non-GAAP net income per
ADS attributable to New Oriental – basic
(2)(3)(4)
|
0.22
|
0.38
|
-40.5 %
|
Non-GAAP net income per
ADS attributable to New Oriental – diluted
(2)(3)(4)
|
0.22
|
0.37
|
-40.5 %
|
|
|
|
|
(in thousands US$,
except per ADS(1) data)
|
FY2024
|
FY2023
|
% of
change
|
Net revenues
|
4,313,586
|
2,997,760
|
43.9 %
|
Operating
income
|
350,425
|
190,046
|
84.4 %
|
Non-GAAP operating
income (2)(3)
|
472,883
|
279,834
|
69.0 %
|
Net income attributable
to New Oriental
|
309,591
|
177,341
|
74.6 %
|
Non-GAAP net income
attributable to New Oriental (2)(3)
|
381,123
|
258,909
|
47.2 %
|
Net income per ADS
attributable to New Oriental - basic
|
1.87
|
1.06
|
77.2 %
|
Net income per ADS
attributable to New Oriental - diluted
|
1.85
|
1.03
|
79.3 %
|
Non-GAAP net income per
ADS attributable to New Oriental – basic
(2)(3)(4)
|
2.30
|
1.54
|
49.4 %
|
Non-GAAP net income per
ADS attributable to New Oriental – diluted
(2)(3)(4)
|
2.27
|
1.51
|
50.0 %
|
|
|
|
|
(1) Each ADS
represents ten common shares. The Hong Kong-listed shares are fully
fungible with the ADSs listed on
NYSE.
|
(2) GAAP
represents Generally Accepted Accounting Principles in the United
States of America.
|
(3) New Oriental
provides net income attributable to New Oriental, operating income
and net income per ADS
attributable to New Oriental on a non-GAAP
basis that excludes share-based compensation expenses and gain
(loss) from fair value change of investments
to provide supplemental information regarding its operating
performance. For more information on these
non-GAAP financial measures, please see the section captioned
"About
Non-GAAP Financial Measures" and the tables
captioned "Reconciliations of Non-GAAP Measures to the Most
Comparable GAAP Measures" set forth at the end
of this release.
|
(4) The Non-GAAP
net income per ADS attributable to New Oriental is computed using
Non-GAAP net income
attributable to New Oriental and the same
number of shares and ADSs used in GAAP basic and diluted EPS
calculation.
|
Operating Highlights for the Fourth Fiscal Quarter Ended
May 31, 2024
- The total number of schools and learning centers was 1,025 as
of May 31, 2024, an increase of 114
and 277 compared to 911 as of February 29,
2024 and 748 as of May 31,
2023, respectively. The total number of schools was 81 as of
May 31, 2024.
Michael Yu, New Oriental's
Executive Chairman, commented, "We are pleased to conclude the
final quarter of fiscal year 2024 with a healthy top line growth of
32.1%. Our overseas test preparation and overseas study consulting
businesses increased by approximately 17.7% and 17.3% year over
year, respectively. In addition, the domestic test preparation
business targeting adults and university students recorded a growth
of approximately 16.4% year over year. Furthermore, our new
educational business initiatives have all sustained strong momentum
in this fiscal quarter, with a 50.3% revenue growth year over year.
Among these new educational business initiatives, our non-academic
tutoring courses were offered in around 60 cities, attracting
approximately 875,000 student enrollments in this fiscal quarter.
Simultaneously, our intelligent learning system and devices were
adopted in around 60 cities, with approximately 188,000 active paid
users in this fiscal quarter. On top of the strong growth, it is
also encouraging to see the continuous improvement in customer
retention rate. We will keep on our effort in enhancing quality of
our product offerings and services. We firmly believe in the bright
future of these new business initiatives and our strength in
capturing the new market opportunity."
Chenggang Zhou, New Oriental's
Chief Executive Officer, added, "During this fiscal quarter, we
accelerated our capacity expansion in some existing cities with
greater growth potential and higher facility utilization, thereby
increasing profitability. As of the end of this fiscal year, the
total number of schools and learning centers increased to 1,025. As
our key educational businesses delivered sustainable growth, we
continued to allocate resources to our online-merge-offline
teaching system and apply new technologies to enhance the quality
of our educational and product offerings. Upholding the
customer-centric strategy, East Buy Holding Limited ("East Buy")
consistently provides customers with healthy, delicious, and
cost-effective products. Since the launch of its first private
label product in April 2022, East Buy
has developed and launched over 400 SKUs within just two years,
expanding its product line from agriculture, food and beverage
products to a variety of product categories, among which some of
its hot-selling products have achieved excellent performance in the
market with strong competitiveness."
Stephen Zhihui Yang, New
Oriental's Executive President and Chief Financial Officer,
commented, "Our GAAP operating margin for the quarter was 0.9% and
Non-GAAP operating margin for the quarter was 3.2%. Our investment
in accelerated capacity expansion and newly-integrated
tourism-related business, as well as additional incentives to
management and staff have led to the short-term impact on our
operating margin in this quarter. We anticipate the pressure on
margins for educational businesses will reduce in the next fiscal
year as we continue to improve the utilization of facilities and
operating efficiency. We will stick to our commitment on creating
sustainable value for our customers and shareholders in the long
term."
Recent Development
On November 21, 2023, as part of
the Company's business line reorganization, the Company's
wholly-owned subsidiary and variable interest entity (the "New
Oriental Group Entities") entered into an agreement with East Buy
and its subsidiaries and variable interest entity, pursuant to
which the New Oriental Group Entities agreed to acquire East Buy's
online education business at an aggregate consideration of
RMB1.5 billion. The consideration was
agreed by the parties after arm's length negotiations, with
reference to an independent valuation. The acquisition was
completed in this fiscal quarter. Upon completion, the online
education business was deconsolidated from East Buy's consolidated
financial statements and is now recorded by the Company under
educational services.
Share Repurchase
The Company's board of directors approved a share repurchase
program in July 2022, under which the
Company is authorized to repurchase up to US$400 million of the Company's ADSs or common
shares through the next twelve months. The Company's board of
directors further approved to extend the effective time of the
share repurchase program to May 31,
2025. As of July 30, 2024, the
Company repurchased an aggregate of approximately 7.3 million ADSs
for approximately US$296.1 million
from the open market.
Financial Results for the Fourth Fiscal Quarter Ended
May 31, 2024
Net Revenues
For the fourth fiscal quarter of 2024, New Oriental reported net
revenues of US$1,136.7 million,
representing a 32.1% increase year over year. The growth was mainly
driven by the increase in net revenues from our educational new
business initiatives and East Buy private label products and
livestreaming e-commerce business.
Operating Costs and Expenses
Operating costs and expenses for the quarter were US$1,126.2 million, representing a 38.6%
increase year over year. Non-GAAP operating costs and expenses for
the quarter, which exclude share-based compensation expenses, were
US$1,100.4 million, representing
a 40.7% increase year over year. The increase was primarily due to
the cost and expenses related to the substantial growth in East Buy
private label products and livestreaming e-commerce business and
accelerated capacity expansion for educational businesses.
- Cost of revenues increased by 38.5% year over year to
US$542.4 million.
- Selling and marketing expenses increased by 40.9%
year over year to US$208.2
million.
- General and administrative expenses for the quarter
increased by 37.5% year over year to US$375.5 million. Non-GAAP general and
administrative expenses, which exclude share-based compensation
expenses, were US$355.2 million,
representing a 42.3% increase year over year.
Total share-based compensation expenses, which were allocated to
related operating costs and expenses, decreased by 15.5% to
US$25.8 million in the fourth fiscal
quarter of 2024.
Operating Income and Operating Margin
Operating income was US$10.5
million, representing a 78.1% decrease year over year.
Non-GAAP income from operations for the quarter was US$36.3 million, representing a 53.8% decrease
year over year.
Operating margin for the quarter was 0.9%, compared to 5.6% in
the same period of the prior fiscal year. Non-GAAP operating
margin, which excludes share-based compensation expenses, for the
quarter was 3.2%, compared to 9.1% in the same period of the prior
fiscal year.
Net Income and Net Income per ADS
Net income attributable to New Oriental for the quarter was
US$27.0 million, representing a 6.9%
decrease year over year. Basic and diluted net income per ADS
attributable to New Oriental were US$0.16 and US$0.16, respectively.
Non-GAAP Net Income and Non-GAAP Net Income per ADS
Non-GAAP net income attributable to New Oriental for the quarter
was US$36.9 million, representing a
40.5% decrease year over year. Non-GAAP basic and diluted net
income per ADS attributable to New Oriental were US$0.22 and US$0.22, respectively.
Cash Flow
Net operating cash inflow for the fourth fiscal quarter of 2024
was approximately US$376.8 million
and capital expenditures for the quarter were US$27.4 million.
Balance Sheet
As of May 31, 2024, New Oriental
had cash and cash equivalents of US$1,389.4
million. In addition, the Company had US$1,489.4 million in term deposits and
US$2,065.6 million in short-term
investment.
New Oriental's deferred revenue, which represents cash collected
upfront from customers and related revenue that will be recognized
as the services or goods are delivered, at the end of the fourth
quarter of fiscal year 2024 was US$1,780.1
million, an increase of 33.1% as compared to US$1,337.6 million at the end of the fourth
quarter of fiscal year 2023.
Financial Results for the Fiscal Year Ended May 31, 2024
For the fiscal year 2024 ended May 31,
2024, New Oriental reported net revenues of $4,313.6 million, representing a 43.9% increase
year over year.
Operating income from operations for the fiscal year 2024 was
US$350.4 million, representing a
84.4% increase year over year. Non-GAAP operating income for the
fiscal year 2024 was US$472.9
million, representing a 69.0% increase year over year.
Operating margin for the fiscal year 2024 was 8.1%, compared to
6.3% for the prior fiscal year. Non-GAAP operating margin, which
excludes share-based compensation expenses for the fiscal year
2024, was 11.0%, compared to 9.3% for the prior fiscal year.
Net income attributable to New Oriental for the fiscal year 2024
was US$309.6 million, representing a
74.6% increase year over year. Basic and diluted net income per ADS
attributable to New Oriental for the fiscal year 2024 amounted to
US$1.87 and US$1.85, respectively.
Non-GAAP net income attributable to New Oriental for the fiscal
year 2024 was US$381.1 million,
representing a 47.2% increase year over year. Non-GAAP basic and
diluted net income per ADS attributable to New Oriental for the
fiscal year 2024 amounted to US$2.30
and US$2.27, respectively.
Outlook for the First Quarter of the Fiscal Year 2025
New Oriental expects total net revenues, excluding revenues
generated from East Buy private label products and livestreaming
business, in the first quarter of the fiscal year 2025
(June 1, 2024 to August 31, 2024) to be in the range of
US$1,254.7 million to US$1,283.5 million, representing year over year
increase in the range of 31% to 34%.
This forecast reflects New Oriental's current and preliminary
view, which is subject to change.
Conference Call Information
New Oriental's management will host an earnings conference call
at 8 AM on July 31, 2024, U.S. Eastern Time (8 PM on July 31,
2024, Beijing/Hong Kong
Time).
Please register in advance of the conference, using the link
provided below. Upon registering, you will be provided with
participant dial-in numbers, and unique personal PIN.
Conference call registration link:
https://register.vevent.com/register/BIc2dde5e6a20144cfb19927a1c9cff6d0.
It will automatically direct you to the registration page of "New
Oriental FY2024 Q4 Earnings Conference Call" where you may fill in
your details for RSVP.
In the 10 minutes prior to the call start time, you may use the
conference access information (including dial in number(s) and
personal PIN) provided in the confirmation email received at the
point of registering.
Joining the conference call via a live webcast:
Additionally, a live and archived webcast of the conference call
will be available at http://investor.neworiental.org.
Listening to the conference call replay:
A replay of the conference call may be accessed via the webcast
on-demand by registering at
https://edge.media-server.com/mmc/p/o6s9tzw6/ first. The replay
will be available until July 31,
2025.
About New Oriental
New Oriental is a provider of private educational services in
China offering a wide range of
educational programs, services and products to a varied student
population throughout China. New
Oriental's program, service and product offerings mainly consist of
educational services and test preparation courses, private label
products and livestreaming e-commerce and other services, overseas
study consulting services, and educational materials and
distribution. New Oriental is listed on NYSE (NYSE: EDU) and SEHK
(9901.SEHK), respectively. New Oriental's ADSs, each of which
represents ten common shares, are listed and traded on the NYSE.
The Hong Kong-listed shares are
fully fungible with the ADSs listed on NYSE.
For more information about New Oriental, please visit
http://www.neworiental.org/english/.
Safe Harbor Statement
This announcement contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. These
forward-looking statements can be identified by terminology such as
"will," "expects," "anticipates," "future," "intends," "plans,"
"believes," "estimates" and similar statements. Among other things,
the outlook for the first quarter of fiscal year 2025, quotations
from management in this announcement, as well as New Oriental's
strategic and operational plans, contain forward-looking
statements. New Oriental may also make written or oral
forward-looking statements in its reports filed or furnished to the
U.S. Securities and Exchange Commission, in its annual reports to
shareholders, in press releases and other written materials and in
oral statements made by its officers, directors or employees to
third parties. Statements that are not historical facts, including
statements about New Oriental's beliefs and expectations, are
forward-looking statements. Forward-looking statements involve
inherent risks and uncertainties. A number of factors could cause
actual results to differ materially from those contained in any
forward-looking statement, including but not limited to the
following: our ability to effectively and efficiently manage
changes of our existing business and new business; our ability to
execute our business strategies; uncertainties in relation to the
interpretation and implementation of or proposed changes to, the
PRC laws, regulations and policies regarding the private education
industry; our ability to attract students without a significant
increase in course fees; our ability to maintain and enhance our
"New Oriental" brand; our ability to maintain consistent teaching
quality throughout our school network, or service quality
throughout our brand; our ability to achieve the benefits we expect
from recent and future acquisitions; the outcome of ongoing, or any
future, litigation or arbitration, including those relating to
copyright and other intellectual property rights; competition in
the private education sector and livestreaming e-commerce business
in China; the continuing efforts of our senior management team and
other key personnel, health epidemics and other outbreaks in China;
and general economic conditions in China. Further information
regarding these and other risks is included in our annual report on
Form 20-F and other documents filed with the Securities and
Exchange Commission. New Oriental does not undertake any obligation
to update any forward-looking statement, except as required under
applicable law. All information provided in this press release and
in the attachments is as of the date of this press release, and New
Oriental undertakes no duty to update such information, except as
required under applicable law.
About Non-GAAP Financial Measures
To supplement New Oriental's consolidated financial results
presented in accordance with GAAP, New Oriental uses the following
measures defined as non-GAAP financial measures by the SEC: net
income excluding share-based compensation expenses and gain (loss)
from fair value change of investments, operating income excluding
share-based compensation expenses, operating cost and expenses
excluding share-based compensation expenses, general and
administrative expenses excluding share-based compensation
expenses, operating margin excluding share-based compensation
expenses, and basic and diluted net income per ADS and per share
excluding share-based compensation expenses and gain (loss) from
fair value change of investments. 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 share-based compensation
expenses and gain (loss) from fair value change of investments that
may not be indicative of its operating performance from a cash
perspective. New Oriental believes that both management and
investors benefit from referring to these non-GAAP financial
measures in assessing its performance and when planning and
forecasting future periods. These non-GAAP financial measures also
facilitate management's internal comparisons to New Oriental's
historical performance and liquidity. New Oriental believes these
non-GAAP financial measures are useful to investors in allowing for
greater transparency with respect to supplemental information used
by management in its financial and operational decision making. A
limitation of using these non-GAAP measures is that they exclude
share-based compensation charge and gain (loss) from fair value
change of investments that has been and will continue to be for the
foreseeable future a significant recurring expense in our business.
Management compensates for these limitations by providing specific
information regarding the GAAP amounts excluded from each non-GAAP
measure. The accompanying tables have more details on the
reconciliations between GAAP financial measures that are most
directly comparable to non-GAAP financial measures.
Contacts
For investor and media inquiries, please contact:
Ms. Rita Fong
Ms. Sisi Zhao
FTI Consulting
New Oriental Education & Technology Group Inc.
Tel: +852 3768 4548
Tel:
+86-10-6260-5568
Email: rita.fong@fticonsulting.com
Email:
zhaosisi@xdf.cn
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In
thousands)
|
|
As of May
31
|
|
As of May
31
|
2024
|
|
2023
|
(Unaudited)
|
|
(Audited)
|
|
USD
|
|
USD
|
ASSETS:
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
1,389,359
|
|
1,662,982
|
Restricted cash,
current
|
177,411
|
|
110,892
|
Term deposits,
current
|
1,320,167
|
|
855,784
|
Short-term
investments
|
2,065,579
|
|
1,477,843
|
Accounts receivable,
net
|
29,689
|
|
33,074
|
Inventory,
net
|
92,806
|
|
52,689
|
Prepaid expenses and
other current assets, net
|
309,464
|
|
211,240
|
Amounts due from
related parties, current
|
4,403
|
|
9,383
|
Total current
assets
|
5,388,878
|
|
4,413,887
|
|
|
|
|
Restricted cash,
non-current
|
22,334
|
|
31,553
|
Term deposits,
non-current
|
169,203
|
|
462,734
|
Property and
equipment, net
|
507,981
|
|
359,760
|
Land use rights,
net
|
4,450
|
|
3,321
|
Amounts due from
related parties, non-current
|
7,273
|
|
1,735
|
Long-term
deposits
|
38,161
|
|
26,492
|
Intangible assets,
net
|
18,672
|
|
25,179
|
Goodwill,
net
|
103,958
|
|
105,514
|
Long-term investments,
net
|
355,812
|
|
399,585
|
Deferred tax assets,
net
|
72,727
|
|
55,933
|
Right-of-use
assets
|
653,905
|
|
439,535
|
Other non-current
assets
|
188,319
|
|
67,230
|
Total
assets
|
7,531,673
|
|
6,392,458
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
105,681
|
|
69,764
|
Accrued expenses and
other current liabilities
|
774,805
|
|
569,437
|
Income taxes
payable
|
139,822
|
|
118,049
|
Amounts due to related
parties
|
551
|
|
346
|
Deferred
revenue
|
1,780,063
|
|
1,337,630
|
Operating lease
liability, current
|
199,933
|
|
155,752
|
Total current
liabilities
|
3,000,855
|
|
2,250,978
|
|
|
|
|
Deferred tax
liabilities
|
19,407
|
|
23,849
|
Unsecured senior
notes
|
14,403
|
|
14,653
|
Operating lease
liabilities, non-current
|
447,994
|
|
288,190
|
Total long-term
liabilities
|
481,804
|
|
326,692
|
|
|
|
|
Total
liabilities
|
3,482,659
|
|
2,577,670
|
|
|
|
|
Equity
|
|
|
|
New Oriental
Education & Technology Group Inc. shareholders'
equity
|
3,775,934
|
|
3,604,348
|
Non-controlling
interests
|
273,080
|
|
210,440
|
Total
equity
|
4,049,014
|
|
3,814,788
|
|
|
|
|
Total liabilities
and equity
|
7,531,673
|
|
6,392,458
|
|
|
|
|
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
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
1,136,679
|
|
860,571
|
|
|
|
|
Operating cost and
expenses (note 1)
|
|
|
|
Cost of
revenues
|
542,398
|
|
391,615
|
Selling and
marketing
|
208,241
|
|
147,793
|
General and
administrative
|
375,513
|
|
273,109
|
Total operating cost
and expenses
|
1,126,152
|
|
812,517
|
Operating
income
|
10,527
|
|
48,054
|
Gain/(Loss) from fair
value change of investments
|
10,412
|
|
(7,565)
|
Other income,
net
|
35,820
|
|
31,349
|
Provision for income
taxes
|
(5,531)
|
|
(19,442)
|
Loss from equity method
investments
|
(22,606)
|
|
(12,480)
|
Net
income
|
28,622
|
|
39,916
|
|
|
|
|
Add: Net income
attributable to non-controlling interests
|
(1,650)
|
|
(10,957)
|
Net income
attributable to New Oriental Education &
Technology Group Inc.'s shareholders
|
26,972
|
|
28,959
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic
(note 2)
|
0.02
|
|
0.02
|
|
|
|
|
Net income per share
attributable to New Oriental-Diluted
(note 2)
|
0.02
|
|
0.02
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic
(note 2)
|
0.16
|
|
0.18
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Diluted
(note 2)
|
0.16
|
|
0.17
|
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
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
|
|
|
|
General and
administrative expenses
|
375,513
|
|
273,109
|
Less: Share-based
compensation expenses in
general and administrative expenses
|
20,332
|
|
23,587
|
Non-GAAP general and
administrative expenses
|
355,181
|
|
249,522
|
|
|
|
|
Total operating cost
and expenses
|
1,126,152
|
|
812,517
|
Less: Share-based
compensation expenses
|
25,797
|
|
30,538
|
Non-GAAP operating cost
and expenses
|
1,100,355
|
|
781,979
|
|
|
|
|
Operating
income
|
10,527
|
|
48,054
|
Add: Share-based
compensation expenses
|
25,797
|
|
30,538
|
Non-GAAP operating
income
|
36,324
|
|
78,592
|
|
|
|
|
Operating
margin
|
0.9 %
|
|
5.6 %
|
Non-GAAP operating
margin
|
3.2 %
|
|
9.1 %
|
|
|
|
|
Net income attributable
to New Oriental
|
26,972
|
|
28,959
|
Add: Share-based
compensation expenses
|
20,371
|
|
25,567
|
Less: Gain/(Loss) from
fair value change of
investments
|
10,412
|
|
(7,565)
|
Non-GAAP net income
attributable to New Oriental
|
36,931
|
|
62,091
|
|
|
|
|
Net income per ADS
attributable to New Oriental-
Basic (note 2)
|
0.16
|
|
0.18
|
Net income per ADS
attributable to New Oriental-
Diluted (note 2)
|
0.16
|
|
0.17
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New
Oriental - Basic (note 2)
|
0.22
|
|
0.38
|
Non-GAAP net income per
ADS attributable to New
Oriental - Diluted (note 2)
|
0.22
|
|
0.37
|
|
|
|
|
Weighted average shares
used in calculating basic
net income per ADS (note 2)
|
1,653,165,343
|
|
1,653,059,954
|
Weighted average shares
used in calculating
diluted net income per ADS (note 2)
|
1,671,292,756
|
|
1,668,721,317
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.02
|
|
0.04
|
Non-GAAP net income per
share - diluted
|
0.02
|
|
0.04
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
Note 1: Share-based
compensation expenses (in thousands) are included in the operating
cost and expenses as follows:
|
|
|
|
|
|
For the Three Months
Ended May 31
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
990
|
|
2,743
|
Selling and
marketing
|
4,475
|
|
4,208
|
General and
administrative
|
20,332
|
|
23,587
|
Total
|
25,797
|
|
30,538
|
|
|
|
|
Note 2: Each ADS
represents ten common shares.
|
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
|
|
|
|
|
For the Three Months
Ended May 31
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
376,835
|
|
421,609
|
|
Net cash (used
in)/provided by investing activities
|
(864,010)
|
|
64,939
|
|
Net cash used in
financing activities
|
(109,230)
|
|
(76,522)
|
|
Effect of exchange rate
changes
|
(3,565)
|
|
(35,600)
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
(599,970)
|
|
374,426
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
2,189,074
|
|
1,431,001
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at end of
period
|
1,589,104
|
|
1,805,427
|
|
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
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Net
revenues
|
4,313,586
|
|
2,997,760
|
|
|
|
|
Operating cost and
expenses (note 1):
|
|
|
|
Cost of
revenues
|
2,050,960
|
|
1,409,438
|
Selling and
marketing
|
660,586
|
|
444,693
|
General and
administrative
|
1,251,615
|
|
953,583
|
Total operating cost
and expenses
|
3,963,161
|
|
2,807,714
|
Operating
income
|
350,425
|
|
190,046
|
Gain/(Loss) from fair
value change of investments
|
19,025
|
|
(860)
|
Other income,
net
|
124,391
|
|
119,345
|
Provision for income
taxes
|
(109,690)
|
|
(66,066)
|
Loss from equity method
investments
|
(58,933)
|
|
(7,102)
|
Net
income
|
325,218
|
|
235,363
|
|
|
|
|
Add: Net income
attributable to non-controlling interests
|
(15,627)
|
|
(58,022)
|
Net income
attributable to New Oriental Education &
Technology Group Inc.'s shareholders
|
309,591
|
|
177,341
|
|
|
|
|
|
|
|
|
Net income per share
attributable to New Oriental-Basic
(note 2)
|
0.19
|
|
0.11
|
|
|
|
|
Net income per share
attributable to New Oriental-
Diluted (note 2)
|
0.18
|
|
0.10
|
|
|
|
|
Net income per ADS
attributable to New Oriental-Basic
(note 2)
|
1.87
|
|
1.06
|
|
|
|
|
Net income per ADS
attributable to New Oriental-
Diluted (note 2)
|
1.85
|
|
1.03
|
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
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
|
|
|
|
General and
administrative expenses
|
1,251,615
|
|
953,583
|
Less: Share-based
compensation expenses in general
and administrative expenses
|
76,439
|
|
81,289
|
Non-GAAP general and
administrative expenses
|
1,175,176
|
|
872,294
|
|
|
|
|
Total operating cost
and expenses
|
3,963,161
|
|
2,807,714
|
Less: Share-based
compensation expenses
|
122,458
|
|
89,788
|
Non-GAAP operating cost
and expenses
|
3,840,703
|
|
2,717,926
|
|
|
|
|
Operating
income
|
350,425
|
|
190,046
|
Add: Share-based
compensation expenses
|
122,458
|
|
89,788
|
Non-GAAP operating
income
|
472,883
|
|
279,834
|
|
|
|
|
Operating
margin
|
8.1 %
|
|
6.3 %
|
Non-GAAP operating
margin
|
11.0 %
|
|
9.3 %
|
|
|
|
|
Net income attributable
to New Oriental
|
309,591
|
|
177,341
|
Add: Share-based
compensation expenses
|
90,557
|
|
80,708
|
Less: Gain/(Loss) from
fair value change of
investments
|
19,025
|
|
(860)
|
Non-GAAP net income
attributable to New Oriental
|
381,123
|
|
258,909
|
|
|
|
|
Net income per ADS
attributable to New Oriental-
Basic (note 2)
|
1.87
|
|
1.06
|
Net income per ADS
attributable to New Oriental-
Diluted (note 2)
|
1.85
|
|
1.03
|
|
|
|
|
Non-GAAP net income per
ADS attributable to New
Oriental - Basic (note 2)
|
2.30
|
|
1.54
|
Non-GAAP net income per
ADS attributable to New
Oriental - Diluted (note 2)
|
2.27
|
|
1.51
|
|
|
|
|
Weighted average shares
used in calculating basic net
income per ADS (note 2)
|
1,653,597,432
|
|
1,678,264,547
|
Weighted average shares
used in calculating diluted
net income per ADS (note 2)
|
1,669,499,952
|
|
1,685,631,987
|
|
|
|
|
Non-GAAP net income per
share - basic
|
0.23
|
|
0.15
|
Non-GAAP net income per
share - diluted
|
0.23
|
|
0.15
|
Notes:
|
|
|
|
|
|
|
|
Note 1: Share-based
compensation expenses (in thousands) are included in the operating
costs and expenses as follows:
|
|
|
|
|
|
For the Year Ended
May 31
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
|
USD
|
|
USD
|
Cost of
revenues
|
19,967
|
|
2,749
|
Selling and
marketing
|
26,052
|
|
5,750
|
General and
administrative
|
76,439
|
|
81,289
|
Total
|
122,458
|
|
89,788
|
|
|
|
|
Note 2: Each ADS
represents ten common shares.
|
NEW ORIENTAL
EDUCATION & TECHNOLOGY GROUP INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In
thousands)
|
|
|
|
|
|
For the Year Ended
May 31
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
USD
|
|
USD
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
1,122,643
|
|
971,008
|
|
Net cash used in
investing activities
|
(1,153,922)
|
|
(37,411)
|
|
Net cash used in
financing activities
|
(160,438)
|
|
(246,867)
|
|
Effect of exchange rate
changes
|
(24,606)
|
|
(75,830)
|
|
|
|
|
|
|
Net change in cash,
cash equivalents and restricted cash
|
(216,323)
|
|
610,900
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
1,805,427
|
|
1,194,527
|
|
|
|
|
|
|
Cash, cash
equivalents and restricted cash at end of
period
|
1,589,104
|
|
1,805,427
|
|
View original
content:https://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-fourth-fiscal-quarter-and-the-fiscal-year-ended-may-31-2024-302210902.html
SOURCE New Oriental Education and Technology Group Inc.