BEIJING, Jan. 23,
2025 /PRNewswire/ -- TAL Education Group (NYSE: TAL)
("TAL" or the "Company"), a smart learning solutions provider in
China, today announced its
unaudited financial results for the third quarter of fiscal year
2025 ended November 30, 2024.
Highlights for the Third Quarter of Fiscal Year 2025
- Net revenues were US$606.4 million, compared to net
revenues of US$373.5 million in the
same period of the prior year.
- Loss from operations was US$17.4
million, compared to loss from operations of US$32.2 million in the same period of the prior
year.
- Non-GAAP loss from operations, which excluded
share-based compensation expenses, was US$1.9 million, compared to non-GAAP
loss from operations of US$10.2
million in the same period of the prior year.
- Net income attributable to TAL was US$23.1 million, compared to net loss
attributable to TAL of US$23.9 million in the same period of the
prior year.
- Non-GAAP net income attributable to TAL, which excluded
share-based compensation expenses, was US$38.6 million, compared to non-GAAP net
loss attributable to TAL of US$1.9 million in the same period of the
prior year.
- Basic and diluted net income per American Depositary Share
("ADS") were both US$0.04. Non-GAAP basic and diluted net
income 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$3,835.8 million as of November 30, 2024, compared to US$3,303.3 million as of February 29, 2024.
Highlights for the Nine Months Ended November 30, 2024
- Net revenues were US$1,640.0 million, compared to net
revenues of US$1,060.9 million
in the same period of the prior year.
- Income from operations was US$12.9
million, compared to loss from operations of US$58.2 million in the same period of the prior
year.
- Non-GAAP income from operations, which excluded share-based
compensation expenses, was US$63.5
million, compared to non-GAAP income from operations of
US$10.2 million in the same period of
the prior year.
- Net income attributable to TAL was US$91.9 million, compared to net loss
attributable to TAL of US$31.1
million in the same period of the prior year.
- Non-GAAP net income attributable to TAL, which excluded
share-based compensation expenses, was US$142.5 million, compared to non-GAAP net
income attributable to TAL of US$37.3
million in the same period of the prior year.
- Basic and diluted net income per ADS were both US$0.15. Non-GAAP basic net income per ADS, which
excluded share-based compensation expenses, was US$0.24, and Non-GAAP diluted net income per ADS,
which excluded share-based compensation expenses, was US$0.23.
Financial Data——Third Quarter and First
Nine Months of Fiscal Year 2025
(In
US$ thousands, except per ADS data and percentages)
|
Three Months
Ended
|
|
November
30,
|
|
2023
|
|
2024
|
|
Pct.
Change
|
Net revenues
|
373,506
|
|
606,446
|
|
62.4 %
|
Loss from
operations
|
(32,185)
|
|
(17,432)
|
|
(45.8 %)
|
Non-GAAP loss from
operations
|
(10,184)
|
|
(1,920)
|
|
(81.1 %)
|
Net (loss)/income
attributable to TAL
|
(23,946)
|
|
23,069
|
|
(196.3 %)
|
Non-GAAP net
(loss)/income attributable to TAL
|
(1,945)
|
|
38,581
|
|
(2,083.6 %)
|
Net (loss)/income per
ADS attributable to TAL –
basic
|
(0.04)
|
|
0.04
|
|
(195.5 %)
|
Net (loss)/income per
ADS attributable to TAL –
diluted
|
(0.04)
|
|
0.04
|
|
(194.1 %)
|
Non-GAAP net
(loss)/income per ADS attributable
to TAL – basic
|
(0.00)
|
|
0.06
|
|
(2,066.2 %)
|
Non-GAAP net
(loss)/income per ADS attributable
to TAL – diluted
|
(0.00)
|
|
0.06
|
|
(2,037.0 %)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
|
|
November
30,
|
|
2023
|
|
2024
|
|
Pct.
Change
|
Net revenues
|
1,060,877
|
|
1,639,994
|
|
54.6 %
|
(Loss)/income from
operations
|
(58,168)
|
|
12,860
|
|
(122.1 %)
|
Non-GAAP income from
operations
|
10,229
|
|
63,476
|
|
520.5 %
|
Net (loss)/income
attributable to TAL
|
(31,081)
|
|
91,902
|
|
(395.7 %)
|
Non-GAAP net income
attributable to TAL
|
37,316
|
|
142,518
|
|
281.9 %
|
Net (loss)/income per
ADS attributable to TAL –
basic
|
(0.05)
|
|
0.15
|
|
(399.0 %)
|
Net (loss)/income per
ADS attributable to TAL –
diluted
|
(0.05)
|
|
0.15
|
|
(394.1 %)
|
Non-GAAP net income per
ADS attributable to
TAL – basic
|
0.06
|
|
0.24
|
|
286.2 %
|
Non-GAAP net income per
ADS attributable to
TAL – diluted
|
0.06
|
|
0.23
|
|
286.3 %
|
"We achieved healthy year-on-year revenue growth this quarter.
Our AI learning devices remained one of our faster-growing business
lines and received encouraging user feedback and market
recognition," said Alex Peng, TAL's
President & Chief Financial Officer.
"We will continue to enhance our products' capabilities and
adaptability across learning services and content solutions. As
always, we are committed to helping more users discover learning
solutions that meet their unique needs while also contributing
positively to society."
Financial Results for the Third Quarter of Fiscal Year
2025
Net Revenues
In the third quarter of fiscal year 2025, TAL reported net
revenues of US$606.4 million,
representing a 62.4% increase from US$373.5
million in the third quarter of fiscal year 2024.
Operating Costs and Expenses
In the third quarter of fiscal year 2025, operating costs and
expenses were US$624.7 million,
representing a 53.9% increase from US$405.8
million in the third quarter of fiscal year 2024. Non-GAAP
operating costs and expenses, which excluded share-based
compensation expenses, were US$609.2
million, representing a 58.7% increase from US$383.8 million in the third quarter of fiscal
year 2024.
Cost of revenues increased by 65.5% to US$286.7 million from US$173.2 million in the third quarter of fiscal
year 2024. Non-GAAP cost of revenues, which excluded share-based
compensation expenses, increased by 67.2% to US$285.4 million, from US$170.7 million in the third quarter of fiscal
year 2024.
Selling and marketing expenses increased by 85.6% to
US$226.4 million from US$122.0 million in the third quarter of fiscal
year 2024. Non-GAAP selling and marketing expenses, which excluded
share-based compensation expenses, increased by 91.0% to
US$222.4 million, from US$116.4 million in the third quarter of fiscal
year 2024.
General and administrative expenses increased by 0.8% to
US$111.5 million from US$110.7 million in the third quarter of fiscal
year 2024. Non-GAAP general and administrative expenses, which
excluded share-based compensation expenses, increased by 4.8% to
US$101.4 million, from US$96.7 million in the third quarter of fiscal
year 2024.
Total share-based compensation expenses allocated to the related
operating costs and expenses decreased by 29.5% to US$15.5 million in the third quarter of fiscal
year 2025 from US$22.0 million in the
same period of fiscal year 2024.
Gross Profit
Gross profit increased by 59.6% to US$319.8 million from US$200.3 million in the third quarter of fiscal
year 2024.
(Loss)/Income from Operations
Loss from operations was US$17.4
million in the third quarter of fiscal year 2025, compared
to loss from operations of US$32.2
million in the third quarter of fiscal year 2024. Non-GAAP
loss from operations, which excluded share-based compensation
expenses, was US$1.9 million,
compared to Non-GAAP loss from operations of US$10.2 million in the same period of the prior
year.
Other Income, Net
Other income was US$18.2 million
for the third quarter of fiscal year 2025, compared to other income
of US$13.3 million in the third
quarter of fiscal year 2024.
Impairment Loss on Long-term Investments
Impairment loss on long-term investments was nil for the third
quarter of fiscal year 2025, compared to US$2.3 million for the third quarter of fiscal
year 2024.
Income Tax (Expense)/Benefit
Income tax benefit was US$3.6
million in the third quarter of fiscal year 2025, compared
to US$15.4 million of income tax
expense in the third quarter of fiscal year 2024.
Net (Loss)/Income attributable to TAL
Education Group
Net income attributable to TAL was US$23.1 million in the third quarter of fiscal
year 2025, compared to net loss attributable to TAL of US$23.9 million in the third quarter of fiscal
year 2024. Non-GAAP net income attributable to TAL, which excluded
share-based compensation expenses, was US$38.6 million, compared to Non-GAAP net loss
attributable to TAL of US$1.9 million
in the third quarter of fiscal year 2024.
Basic and Diluted Net (Loss)/Income per
ADS
Basic and diluted net income per ADS were both US$0.04 in the third quarter of fiscal year 2025.
Non-GAAP basic and diluted net income per ADS, which excluded
share-based compensation expenses, were both US$0.06 in the third quarter of fiscal year
2025.
Cash Flow
Net cash provided by operating activities for the third quarter
of fiscal year 2025 was US$378.0
million.
Cash, Cash Equivalents, and Short-Term
Investments
As of November 30, 2024, the
Company had US$2,240.8 million of
cash and cash equivalents and US$1,595.0
million of short-term investments, compared to US$2,208.7 million of cash and cash equivalents
and US$1,094.6 million of short-term
investments as of February 29,
2024.
Deferred Revenue
As of November 30, 2024, the
Company's deferred revenue balance was US$825.6 million, compared to US$428.3 million as of February 29, 2024.
Financial Results for the First Nine Months of Fiscal Year
2025
Net Revenues
For the first nine months of fiscal year 2025, TAL reported
net revenues of US$1,640.0 million, representing a 54.6%
increase from US$1,060.9 million in the first nine months
of fiscal year 2024.
Operating Costs and Expenses
In the first nine months of fiscal year 2025, operating costs
and expenses were US$1,628.8 million,
representing a 44.1% increase from US$1,130.7 million in the first nine months of
fiscal year 2024. Non-GAAP operating costs and expenses, which
excluded share-based compensation expenses, were US$1,578.2 million, representing a 48.6% increase
from US$1,062.3 million in the first
nine months of fiscal year 2024.
Cost of revenues increased by 57.1% to US$757.3
million from US$482.1 million in the first nine
months of fiscal year 2024. Non-GAAP cost of revenues, which
excluded share-based compensation expenses, increased by 58.3%
to US$751.9 million from US$475.1 million in
the first nine months of fiscal year 2024.
Selling and marketing expenses increased by 58.0%
to US$530.8 million from US$335.9 million in
the first nine months of fiscal year 2024. Non-GAAP selling and
marketing expenses, which excluded share-based compensation
expenses, increased by 63.6% to US$518.4
million from US$316.8 million in the first nine
months of fiscal year 2024.
General and administrative expenses increased by 9.0%
to US$340.7 million from US$312.7 million in the first nine months of
fiscal year 2024. Non-GAAP general and administrative expenses,
which excluded share-based compensation expenses, increased by
13.9% to US$307.9 million from US$270.4
million in the first nine months of fiscal year 2024.
Total share-based compensation expenses allocated to the related
operating costs and expenses decreased by 26.0% to US$50.6
million in the first nine months of fiscal year 2025
from US$68.4 million in the same period of fiscal year
2024.
Gross Profit
Gross profit increased by 52.5% to US$882.7 million from US$578.8 million in the first nine months of
fiscal year 2024.
(Loss)/Income from Operations
Income from operations was US$12.9
million in the first nine months of fiscal year 2025,
compared to loss from operations of US$58.2
million in the same period of the prior year. Non-GAAP
income from operations, which excluded share-based compensation
expenses, was US$63.5 million,
compared to US$10.2 million Non-GAAP
income from operations in the same period of the prior year.
Other Income, Net
Other income was US$51.8 million
for the first nine months of fiscal year 2025, compared to other
income of US$11.5 million in the same
period of the prior year.
Impairment Loss on Long-term Investments
Impairment loss on long-term investments was US$8.7 million for the first nine months of
fiscal year 2025, compared to US$33.0
million for the first nine months of fiscal year 2024.
Income Tax (Expense)/Benefit
Income tax expense was US$24.3
million in the first nine months of fiscal year 2025,
compared to US$8.9 million of income
tax expense in the first nine months of fiscal year 2024.
Net (Loss)/Income Attributable to TAL
Education Group
Net income attributable to TAL was US$91.9
million in the first nine months of fiscal year 2025, compared
to net loss attributable to TAL of US$31.1 million in the
first nine months of fiscal year 2024. Non-GAAP net income
attributable to TAL, which excluded share-based compensation
expenses, was US$142.5
million, compared to US$37.3 million Non-GAAP net
income attributable to TAL in the same period of the prior
year.
Cash Flow
Net cash provided by operating activities for the first nine
months of fiscal year 2025 was US$624.3
million.
Basic and Diluted Net (Loss)/Income per
ADS
Basic and diluted net income per ADS were both US$0.15 in the first nine months of fiscal year
2025. Non-GAAP basic net income per ADS, which excluded share-based
compensation expenses, was US$0.24,
and Non-GAAP diluted net income per ADS, which excluded share-based
compensation expenses, was US$0.23 in
the first nine months of fiscal year 2025.
Conference Call
The Company will host a conference call and live webcast to
discuss its financial results for the third fiscal quarter of
fiscal year 2025 ended November 30,
2024 at 7:00 a.m. Eastern Time
on January 23, 2025 (8:00 p.m. Beijing time on January
23, 2025).
Please note that you will need to pre-register for conference
call participation at
https://register.vevent.com/register/BI252a8b58f53a47cebdf55358dda997b1.
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 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 operating costs and expenses, non-GAAP cost
of revenues, non-GAAP selling and marketing expenses, non-GAAP
general and administrative expenses, non-GAAP income/(loss) from
operations, non-GAAP net income/(loss) attributable to TAL,
non-GAAP basic and non-GAAP diluted net income/(loss) 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 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 29,
2024
|
|
As of
November 30,
2024
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$ 2,208,756
|
|
$ 2,240,827
|
Restricted
cash-current
|
167,656
|
|
306,549
|
Short-term
investments
|
1,094,593
|
|
1,595,027
|
Inventory
|
68,328
|
|
98,021
|
Amounts due from
related parties-current
|
343
|
|
387
|
Prepaid expenses
and other current assets
|
159,498
|
|
207,943
|
Total current
assets
|
3,699,174
|
|
4,448,754
|
Restricted
cash-non-current
|
81,064
|
|
41,078
|
Property and
equipment, net
|
405,319
|
|
460,566
|
Deferred tax
assets
|
4,620
|
|
5,165
|
Rental
deposits
|
16,947
|
|
20,669
|
Intangible
assets, net
|
1,988
|
|
964
|
Land use right,
net
|
189,049
|
|
184,937
|
Amounts
due from related parties-non-current
|
59
|
|
59
|
Long-term
investments
|
284,266
|
|
276,254
|
Long-term
prepayments and other non-current assets
|
14,359
|
|
28,055
|
Operating
lease right-of-use assets
|
231,104
|
|
322,563
|
Total
assets
|
$ 4,927,949
|
|
$ 5,789,064
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$ 127,321
|
|
$ 189,271
|
Deferred
revenue-current
|
400,286
|
|
780,909
|
Amounts due to
related parties-current
|
96
|
|
107
|
Accrued expenses
and other current liabilities
|
491,911
|
|
625,274
|
Short-term
debt
|
-
|
|
55,231
|
Operating lease
liabilities, current portion
|
62,604
|
|
82,513
|
Total current
liabilities
|
1,082,218
|
|
1,733,305
|
Deferred
revenue-non-current
|
27,993
|
|
44,710
|
Deferred tax
liabilities
|
2,360
|
|
4,040
|
Operating lease
liabilities, non-current portion
|
176,614
|
|
243,346
|
Total
liabilities
|
1,289,185
|
|
2,025,401
|
|
|
|
|
Equity
|
|
|
|
Class A common
shares
|
152
|
|
154
|
Class B common
shares
|
49
|
|
49
|
Additional
paid-in capital
|
4,256,957
|
|
4,280,212
|
Statutory
reserve
|
165,138
|
|
164,370
|
Accumulated
deficit
|
(694,270)
|
|
(601,600)
|
Accumulated
other comprehensive loss
|
(65,928)
|
|
(70,493)
|
Total TAL
Education Group's equity
|
3,662,098
|
|
3,772,692
|
Noncontrolling
interests
|
(23,334)
|
|
(9,029)
|
Total
equity
|
3,638,764
|
|
3,763,663
|
Total liabilities
and equity
|
$ 4,927,949
|
|
$ 5,789,064
|
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
November 30,
|
|
For the Nine Months
Ended
November
30,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net
revenues
|
$ 373,506
|
|
$ 606,446
|
|
$ 1,060,877
|
|
$ 1,639,994
|
Cost of revenues (note
1)
|
173,180
|
|
286,689
|
|
482,075
|
|
757,329
|
Gross profit
|
200,326
|
|
319,757
|
|
578,802
|
|
882,665
|
Operating expenses
(note 1)
|
|
|
|
|
|
|
|
Selling and
marketing
|
121,977
|
|
226,441
|
|
335,902
|
|
530,769
|
General and
administrative
|
110,678
|
|
111,537
|
|
312,707
|
|
340,718
|
Total operating
expenses
|
232,655
|
|
337,978
|
|
648,609
|
|
871,487
|
Government
subsidies
|
144
|
|
789
|
|
11,639
|
|
1,682
|
(Loss)/income from
operations
|
(32,185)
|
|
(17,432)
|
|
(58,168)
|
|
12,860
|
Interest income,
net
|
20,076
|
|
21,491
|
|
64,033
|
|
64,410
|
Other income,
net
|
13,324
|
|
18,150
|
|
11,511
|
|
51,767
|
Impairment loss on
long-term
investments
|
(2,270)
|
|
-
|
|
(33,031)
|
|
(8,692)
|
(Loss)/income before
income tax
(expense)/benefit and loss from
equity method investments
|
(1,055)
|
|
22,209
|
|
(15,655)
|
|
120,345
|
Income tax
(expense)/benefit
|
(15,374)
|
|
3,582
|
|
(8,875)
|
|
(24,348)
|
Loss from equity
method
investments
|
(7,644)
|
|
(2,765)
|
|
(6,936)
|
|
(4,337)
|
Net
(loss)/income
|
(24,073)
|
|
23,026
|
|
(31,466)
|
|
91,660
|
Add: Net loss
attributable to
noncontrolling interests
|
127
|
|
43
|
|
385
|
|
242
|
Total
net (loss)/income
attributable
to TAL
Education Group
|
$ (23,946)
|
|
$ 23,069
|
|
$ (31,081)
|
|
$ 91,902
|
Net
(loss)/income per common
share
|
|
|
|
|
|
|
|
Basic
|
$ (0.12)
|
|
$ 0.11
|
|
$ (0.15)
|
|
$ 0.46
|
Diluted
|
(0.12)
|
|
0.11
|
|
(0.15)
|
|
0.45
|
Net (loss)/income per ADS
(note
2)
|
|
|
|
|
|
|
|
Basic
|
$ (0.04)
|
|
$ 0.04
|
|
$ (0.05)
|
|
$ 0.15
|
Diluted
|
(0.04)
|
|
0.04
|
|
(0.05)
|
|
0.15
|
Weighted average shares
used in
calculating net (loss)/income
per common share
|
|
|
|
|
|
|
|
Basic
|
200,134,875
|
|
201,905,486
|
|
204,020,823
|
|
201,746,602
|
Diluted
|
200,134,875
|
|
204,949,612
|
|
204,020,823
|
|
205,093,389
|
|
Note1:
Share-based compensation expenses are included in the operating
costs and expenses as follows:
|
|
|
For the Three
Months
|
|
For the
Nine Months
|
|
Ended November
30,
|
|
Ended November
30,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Cost of
revenues
|
$ 2,499
|
|
$ 1,271
|
|
$ 6,989
|
|
$ 5,426
|
Selling and marketing
expenses
|
5,558
|
|
4,082
|
|
19,120
|
|
12,410
|
General and
administrative expenses
|
13,944
|
|
10,159
|
|
42,288
|
|
32,780
|
Total
|
$ 22,001
|
|
$ 15,512
|
|
$ 68,397
|
|
$ 50,616
|
|
Note 2: Three ADSs
represent one Class A common Share.
|
TAL EDUCATION
GROUP
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF
|
COMPREHENSIVE
(LOSS)/INCOME
|
(In thousands of
U.S. dollars)
|
|
|
For the Three Months
Ended
November
30,
|
|
For the Nine Months
Ended
November
30,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Net
(loss)/income
|
$ (24,073)
|
|
$ 23,026
|
|
$ (31,466)
|
|
$ 91,660
|
Other comprehensive
income/
(loss), net of tax
|
18,356
|
|
(21,512)
|
|
(26,239)
|
|
(4,348)
|
Comprehensive (loss)/income
|
(5,717)
|
|
1,514
|
|
(57,705)
|
|
87,312
|
Add: Comprehensive
loss/(income) attributable to
noncontrolling interests
|
557
|
|
(2,308)
|
|
(356)
|
|
25
|
Comprehensive
(loss)/income
attributable to TAL
Education Group
|
$ (5,160)
|
|
$ (794)
|
|
$ (58,061)
|
|
$ 87,337
|
TAL EDUCATION
GROUP
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF
|
CASH
FLOWS
|
(In thousands of
U.S. dollars)
|
|
|
For the Three Months
Ended
November
30,
|
|
For the Nine Months
Ended
November
30,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Net cash provided by
operating
activities
|
$ 247,123
|
|
$ 378,038
|
|
$ 329,918
|
|
$ 624,255
|
Net cash (used
in)/provided by
investing activities
|
(208,847)
|
|
(214,435)
|
|
133,955
|
|
(532,739)
|
Net cash provided
by/(used in)
financing activities
|
207
|
|
48,731
|
|
(233,301)
|
|
41,937
|
Effect of exchange
rate
changes
|
6,805
|
|
(4,834)
|
|
(3,111)
|
|
(2,475)
|
Net increase in cash,
cash
equivalents and restricted
cash
|
45,288
|
|
207,500
|
|
227,461
|
|
130,978
|
Cash, cash
equivalents and
restricted cash at the
beginning of period
|
2,477,080
|
|
2,380,954
|
|
2,294,907
|
|
2,457,476
|
Cash, cash
equivalents and
restricted cash at the end
of period
|
$ 2,522,368
|
|
$ 2,588,454
|
|
$ 2,522,368
|
|
$ 2,588,454
|
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 November
30,
|
|
For the Nine
Months
Ended November 30,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
$ 173,180
|
|
$ 286,689
|
|
$ 482,075
|
|
$ 757,329
|
Share-based
compensation expense in
cost of revenues
|
2,499
|
|
1,271
|
|
6,989
|
|
5,426
|
Non-GAAP cost of
revenues
|
170,681
|
|
285,418
|
|
475,086
|
|
751,903
|
|
|
|
|
|
|
|
|
Selling and
marketing expenses
|
121,977
|
|
226,441
|
|
335,902
|
|
530,769
|
Share-based
compensation expense in
selling and marketing expenses
|
5,558
|
|
4,082
|
|
19,120
|
|
12,410
|
Non-GAAP selling and
marketing
expenses
|
116,419
|
|
222,359
|
|
316,782
|
|
518,359
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
110,678
|
|
111,537
|
|
312,707
|
|
340,718
|
Share-based
compensation expense in
general and administrative expenses
|
13,944
|
|
10,159
|
|
42,288
|
|
32,780
|
Non-GAAP general
and
administrative expenses
|
96,734
|
|
101,378
|
|
270,419
|
|
307,938
|
|
|
|
|
|
|
|
|
Operating costs and
expenses
|
405,835
|
|
624,667
|
|
1,130,684
|
|
1,628,816
|
Share-based
compensation expense in
operating costs and expenses
|
22,001
|
|
15,512
|
|
68,397
|
|
50,616
|
Non-GAAP operating
costs and
expenses
|
383,834
|
|
609,155
|
|
1,062,287
|
|
1,578,200
|
|
|
|
|
|
|
|
|
(Loss)/income from
operations
|
(32,185)
|
|
(17,432)
|
|
(58,168)
|
|
12,860
|
Share based
compensation expenses
|
22,001
|
|
15,512
|
|
68,397
|
|
50,616
|
Non-GAAP
(loss)/income from
operations
|
(10,184)
|
|
(1,920)
|
|
10,229
|
|
63,476
|
|
|
|
|
|
|
|
|
Net (loss)/income
attributable to
TAL Education Group
|
(23,946)
|
|
23,069
|
|
(31,081)
|
|
91,902
|
Share based
compensation expenses
|
22,001
|
|
15,512
|
|
68,397
|
|
50,616
|
Non-GAAP net
(loss)/income
attributable to TAL Education
Group (note 3)
|
$ (1,945)
|
|
$ 38,581
|
|
$ 37,316
|
|
$ 142,518
|
Net (loss)/income
per ADS
|
|
|
|
|
|
|
|
Basic
|
$ (0.04)
|
|
$ 0.04
|
|
$ (0.05)
|
|
$ 0.15
|
Diluted
|
(0.04)
|
|
0.04
|
|
(0.05)
|
|
0.15
|
Non-GAAP net
(loss)/income per ADS
|
|
|
|
|
|
|
|
Basic
|
$ (0.00)
|
|
$ 0.06
|
|
$ 0.06
|
|
$ 0.24
|
Diluted
|
(0.00)
|
|
0.06
|
|
0.06
|
|
0.23
|
ADSs used in
calculating net (loss)/income per ADS
|
|
|
|
|
|
|
|
Basic
|
600,404,625
|
|
605,716,458
|
|
612,062,469
|
|
605,239,806
|
Diluted
|
600,404,625
|
|
614,848,836
|
|
612,062,469
|
|
615,280,167
|
ADSs used in
calculating Non-GAAP net (loss)/income per ADS
|
|
|
|
|
|
|
|
Basic
|
600,404,625
|
|
605,716,458
|
|
612,062,469
|
|
605,239,806
|
Diluted
|
600,404,625
|
|
614,848,836
|
|
622,332,267
|
|
615,280,167
|
|
|
|
|
|
|
|
|
Note 3: The tax
effect of share-based compensation expenses was immaterial in the
third quarter and in the first nine months of fiscal year
2025.
|
View original
content:https://www.prnewswire.com/news-releases/tal-education-group-announces-unaudited-financial-results-for-the-third-fiscal-quarter-ended-november-30-2024-302358389.html
SOURCE TAL Education Group