BEIJING, Oct. 24,
2024 /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 second quarter of fiscal year
2025 ended August 31, 2024 and
issued notice of Annual General
Meeting.
Highlights for the Second Quarter of Fiscal Year 2025
- Net revenues were US$619.4
million, compared to net revenues of US$411.9 million in the same period of the prior
year.
- Income from operations was US$47.6
million, compared to income from operations of US$31.8 million in the same period of the prior
year.
- Non-GAAP income from operations, which excluded share-based
compensation expenses, was US$64.5
million, compared to non-GAAP income from operations of
US$52.7 million in the same period of
the prior year.
- Net income attributable to TAL was US$57.4 million, compared to net
income attributable to TAL of US$37.9 million in the same period of the
prior year.
- Non-GAAP net income attributable to TAL, which excluded
share-based compensation expenses, was US$74.3 million, compared to non-GAAP net
income attributable to TAL of US$58.8 million in the same period of the
prior year.
- Basic and diluted net income per American Depositary Share
("ADS") were both US$0.09. Non-GAAP
basic and diluted net income per ADS, which excluded share-based
compensation expenses, were both US$0.12. Three ADSs represent one Class A
common share.
- Cash, cash equivalents and short-term investments totaled
US$3,454.3 million as of August 31, 2024, compared to US$3,303.3 million as of February 29, 2024.
Highlights for the Six Months Ended August 31, 2024
- Net revenues were US$1,033.5
million, compared to net revenues of US$687.4 million in the same period of the prior
year.
- Income from operations was US$30.3
million, compared to loss from operations of US$26.0 million in the same period of the prior
year.
- Non-GAAP income from operations, which excluded share-based
compensation expenses, was US$65.4
million, compared to non-GAAP income from operations of
US$20.4 million in the same period of
the prior year.
- Net income attributable to TAL was US$68.8 million, compared to net loss
attributable to TAL of US$7.1 million
in the same period of the prior year.
- Non-GAAP net income attributable to TAL, which excluded
share-based compensation expenses, was US$103.9 million, compared to non-GAAP net income
attributable to TAL of US$39.3
million in the same period of the prior year.
- Basic and diluted net income per ADS were both US$0.11. Non-GAAP basic and diluted net income
per ADS, which excluded share-based compensation expenses, were
both US$0.17.
Financial Data——Second Quarter and
First Six Months of Fiscal Year 2025
(In US$
thousands, except per ADS data and percentages)
|
Three Months
Ended
|
|
August
31,
|
|
2023
|
|
2024
|
|
Pct.
Change
|
Net revenues
|
411,931
|
|
619,361
|
|
50.4 %
|
Income from
operations
|
31,790
|
|
47,622
|
|
49.8 %
|
Non-GAAP income from
operations
|
52,673
|
|
64,520
|
|
22.5 %
|
Net income attributable
to TAL
|
37,902
|
|
57,431
|
|
51.5 %
|
Non-GAAP net income
attributable to TAL
|
58,785
|
|
74,329
|
|
26.4 %
|
Net income per ADS
attributable to TAL – basic
|
0.06
|
|
0.09
|
|
50.6 %
|
Net income per ADS
attributable to TAL – diluted
|
0.06
|
|
0.09
|
|
50.7 %
|
Non-GAAP net income per
ADS attributable to
TAL – basic
|
0.10
|
|
0.12
|
|
25.7 %
|
Non-GAAP net income per
ADS attributable to
TAL – diluted
|
0.10
|
|
0.12
|
|
25.8 %
|
|
Six Months
Ended
|
|
August
31,
|
|
2023
|
|
2024
|
|
Pct.
Change
|
Net revenues
|
687,371
|
|
1,033,548
|
|
50.4 %
|
(Loss)/Income from
operations
|
(25,983)
|
|
30,292
|
|
(216.6 %)
|
Non-GAAP income from
operations
|
20,413
|
|
65,396
|
|
220.4 %
|
Net (loss)/income
attributable to TAL
|
(7,135)
|
|
68,833
|
|
(1,064.7 %)
|
Non-GAAP net income
attributable to TAL
|
39,261
|
|
103,937
|
|
164.7 %
|
Net (loss)/income per
ADS attributable to TAL –
basic
|
(0.01)
|
|
0.11
|
|
(1,085.2 %)
|
Net (loss)/income per
ADS attributable to TAL –
diluted
|
(0.01)
|
|
0.11
|
|
(1,068.4 %)
|
Non-GAAP net income per
ADS attributable to
TAL – basic
|
0.06
|
|
0.17
|
|
170.3 %
|
Non-GAAP net income per
ADS attributable to
TAL – diluted
|
0.06
|
|
0.17
|
|
169.9 %
|
"In this quarter we achieved year-on-year revenue growth of
50.4%. AI learning device was one of the faster growing business
lines. We are excited about the opportunity to provide for our
customers more accessibility to quality learning contents through
these AI-power devices," said Alex
Peng, TAL's President & Chief Financial Officer.
Mr. Peng added: "As for learning services, we will prudently
manage our learning center network, balancing operating efficiency
and growth rate. Our primary objective for learning service is to
offer quality learning experience to our learners both online and
offline."
Financial Results for the Second Quarter of Fiscal Year
2025
Net Revenues
In the second quarter of fiscal year 2025, TAL reported net
revenues of US$619.4 million,
representing a 50.4% increase from US$411.9
million in the second quarter of fiscal year 2024.
Operating Costs and Expenses
In the second quarter of fiscal year 2025, operating costs and
expenses were US$572.0 million,
representing a 49.5% increase from US$382.8
million in the second quarter of fiscal year 2024. Non-GAAP
operating costs and expenses, which excluded share-based
compensation expenses, were US$555.1
million, representing a 53.4% increase from US$361.9 million in the second quarter of fiscal
year 2024.
Cost of revenues increased by 59.8% to US$270.6 million from US$169.4 million in the second quarter of fiscal
year 2024. Non-GAAP cost of revenues, which excluded share-based
compensation expenses, increased by 60.7% to US$268.8 million, from US$167.3 million in the second quarter of fiscal
year 2024.
Selling and marketing expenses increased by 56.4% to
US$181.9 million from US$116.3 million in the second quarter of fiscal
year 2024. Non-GAAP selling and marketing expenses, which excluded
share-based compensation expenses, increased by 61.6% to
US$177.9 million, from US$110.1 million in the second quarter of fiscal
year 2024.
General and administrative expenses increased by 23.1% to
US$119.5 million from US$97.1 million in the second quarter of fiscal
year 2024. Non-GAAP general and administrative expenses, which
excluded share-based compensation expenses, increased by 28.3% to
US$108.3 million, from US$84.4 million in the second quarter of fiscal
year 2024.
Total share-based compensation expenses allocated to the related
operating costs and expenses decreased by 19.1% to US$16.9 million in the second quarter of fiscal
year 2025 from US$20.9 million in the
same period of fiscal year 2024.
Gross
Profit
Gross profit increased by 43.8% to US$348.7 million from US$242.5 million in the second quarter of fiscal
year 2024.
Income/(Loss) from Operations
Income from operations was US$47.6
million in the second quarter of fiscal year 2025, compared
to income from operations of US$31.8
million in the second quarter of fiscal year 2024. Non-GAAP
income from operations, which excluded share-based compensation
expenses, was US$64.5 million,
compared to Non-GAAP income from operations of US$52.7 million in the same period of the prior
year.
Other Income/(Expense)
Other income was US$20.5 million
for the second quarter of fiscal year 2025, compared to other
income of US$5.0 million in the
second quarter of fiscal year 2024.
Impairment Loss on Long-term Investments
Impairment loss on Long-term investment was US$4.9 million for the second quarter of fiscal
year 2025, compared to US$30.8
million for the same period of fiscal year 2024.
Income Tax Benefit/(Expense)
Income tax expense was US$25.6
million in the second quarter of fiscal year 2025, compared
to US$10.0 million of income tax
benefit in the second quarter of fiscal year 2024.
Net Income/(Loss) attributable to TAL Education
Group
Net income attributable to TAL was US$57.4 million in the second quarter of fiscal
year 2025, compared to net income attributable to TAL of
US$37.9 million in the second quarter
of fiscal year 2024. Non-GAAP net income attributable to TAL, which
excluded share-based compensation expenses, was US$74.3 million, compared to Non-GAAP net income
attributable to TAL of US$58.8
million in the second quarter of fiscal year 2024.
Basic and Diluted Net Income/(Loss) per ADS
Basic and diluted net income per ADS were both US$0.09 in the second quarter of fiscal year
2025. Non-GAAP basic and diluted net income per ADS, which excluded
share-based compensation expenses, were both US$0.12 in the second quarter of fiscal year
2025.
Cash Flow
Net cash used in operating activities for the second quarter of
fiscal year 2025 was US$0.6
million.
Cash, Cash Equivalents, and Short-Term
Investments
As of August 31, 2024, the Company
had US$2,085.9 million of cash and
cash equivalents and US$1,368.4
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 August 31, 2024, the
Company's deferred revenue balance was US$517.6 million, compared to US$428.3 million as of February 29, 2024.
Financial Results for the First Six Months of Fiscal Year
2025
Net Revenues
For the first six months of fiscal year 2025, TAL reported net
revenues of US$1,033.5 million,
representing a 50.4% increase from US$687.4
million in the first six months of fiscal year 2024.
Operating Costs and Expenses
In the first six months of fiscal year 2025, operating costs and
expenses were US$1,004.1 million,
representing a 38.5% increase from US$724.8
million in the first six months of fiscal year 2024.
Non-GAAP operating costs and expenses, which excluded share-based
compensation expenses, were US$969.0
million, representing a 42.8% increase from US$678.5 million in the first six months of
fiscal year 2024.
Cost of revenues increased by 52.4% to US$470.6 million from US$308.9 million in the first six months of
fiscal year 2024. Non-GAAP cost of revenues, which excluded
share-based compensation expenses, increased by 53.2% to
US$466.5 million from US$304.4 million in the first six months of
fiscal year 2024 .
Selling and marketing expenses increased by 42.3% to
US$304.3 million from US$213.9 million in the first six months of
fiscal year 2024. Non-GAAP selling and marketing expenses, which
excluded share-based compensation expenses, increased by 47.7% to
US$296.0 million from US$200.4 million in the first six months of
fiscal year 2024.
General and administrative expenses increased by 13.4% to
US$229.2 million from US$202.0 million in the first six months of
fiscal year 2024. Non-GAAP general and administrative expenses,
which excluded share-based compensation expenses, increased by
18.9% to US$206.6 million from
US$173.7 million in the first six
months of fiscal year 2024.
Total share-based compensation expenses allocated to the related
operating costs and expenses decreased by 24.3% to US$35.1 million in the first six months of fiscal
year 2025 from US$46.4 million in the
same period of fiscal year 2024.
Gross Profit
Gross profit increased by 48.7% to US$562.9 million from US$378.5 million in the first six months of
fiscal year 2024.
Income/(Loss) from Operations
Income from operations was US$30.3
million in the first six months of fiscal year 2025,
compared to loss from operations of US$26.0
million in the same period of the prior year. Non-GAAP
income from operations, which excluded share-based compensation
expenses, was US$65.4 million,
compared to US$20.4 million Non-GAAP
income from operations in the same period of the prior year.
Other Income/(Expense)
Other income was US$33.6 million
for the first six months of fiscal year 2025, compared to other
expense of US$1.8 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 six months of fiscal
year 2025, compared to US$30.8
million for the first six months of fiscal year 2024.
Income Tax Benefit/(Expense)
Income tax expense was US$27.9
million in the first six months of fiscal year 2025,
compared to US$6.5 million of income
tax benefit in the first six months of fiscal year 2024.
Net Income/(Loss) Attributable to TAL Education
Group
Net income attributable to TAL was US$68.8 million in
the first six months of fiscal year 2025, compared to net loss
attributable to TAL of US$7.1 million in the first six
months of fiscal year 2024. Non-GAAP net income attributable to
TAL, which excluded share-based compensation expenses, was
US$103.9 million, compared
to US$39.3 million Non-GAAP income attributable to TAL in the
same period of the prior year.
Cash Flow
Net cash provided by operating activities for the first six
months of fiscal year 2025 was US$246.2
million.
Basic and Diluted Net Income/(Loss) per ADS
Basic and diluted net income per ADS were both US$0.11 in the first six months of fiscal year
2025. Non-GAAP basic and diluted net income per ADS, which excluded
share-based compensation expenses, were both US$0.17 in the first six months of fiscal year
2025.
Share Repurchase
In April 2024, the Company's board
of directors authorized to extend its share repurchase program
launched in April 2021 by 12 months.
Pursuant to the extended share repurchase program, the Company may
repurchase up to approximately US$503.8
million of its common shares through April 30, 2025. As of August 31, 2024, the Company has repurchased
499,933 common shares at an aggregate consideration of
approximately US$13.1 million under
the share repurchase program.
TAL to Hold Annual General Meeting on November 15, 2024
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 15,
2024 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 board of directors of the Company has fixed the close of
business on November 4, 2024 (Eastern
Standard Time) as the record date (the "Record Date").
Holders of record of the Company's common shares at the close of
business on the Record Date are entitled to notice of the AGM and
any adjournment or postponement thereof. Beneficial owners of the
Company's ADSs are welcome to attend the AGM in person.
The notice of the AGM is available on the Investor Relations
section of the Company's website at https://ir.100tal.com/. The
Company has filed its annual report on Form 20-F (the "Annual
Report"), which includes the Company's audited financial statements
for the fiscal year ended February 29,
2024, 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.100tal.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 fiscal quarter of
fiscal year 2025 ended August 31,
2024 at 8:00 a.m. Eastern Time
on October 24, 2024 (8:00 p.m. Beijing time on October
24, 2024).
Please note that you will need to pre-register for conference
call participation at
https://register.vevent.com/register/BIb77ca114970c4bd1bfe7d1770af84eac.
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 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 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
August 31,
2024
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$ 2,208,756
|
|
$ 2,085,891
|
Restricted
cash-current
|
167,656
|
|
251,072
|
Short-term
investments
|
1,094,593
|
|
1,368,446
|
Inventory
|
68,328
|
|
82,372
|
Amounts due from
related parties-current
|
343
|
|
394
|
Prepaid
expenses and other current assets
|
159,498
|
|
167,538
|
Total current
assets
|
3,699,174
|
|
3,955,713
|
Restricted cash-non-current
|
81,064
|
|
43,991
|
Property
and equipment, net
|
405,319
|
|
463,595
|
Deferred
tax assets
|
4,620
|
|
4,061
|
Rental
deposits
|
16,947
|
|
20,406
|
Intangible assets, net
|
1,988
|
|
1,848
|
Land use
rights, net
|
189,049
|
|
189,763
|
Amounts
due from related parties-non-current
|
59
|
|
60
|
Long-term
investments
|
284,266
|
|
299,330
|
Long-term
prepayments and other non-current assets
|
14,359
|
|
25,585
|
Operating
lease right-of-use assets
|
231,104
|
|
336,573
|
Total
assets
|
$ 4,927,949
|
|
$ 5,340,925
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$ 127,321
|
|
$ 167,317
|
Deferred
revenue-current
|
400,286
|
|
485,391
|
Amounts due to related
parties-current
|
96
|
|
111
|
Accrued expenses and
other current liabilities
|
491,911
|
|
555,292
|
Short-term
debt
|
-
|
|
6,347
|
Operating lease
liabilities, current portion
|
62,604
|
|
79,584
|
Total current
liabilities
|
1,082,218
|
|
1,294,042
|
Deferred
revenue-non-current
|
27,993
|
|
32,171
|
Deferred tax
liabilities
|
2,360
|
|
3,662
|
Operating lease
liabilities, non-current portion
|
176,614
|
|
262,357
|
Total
liabilities
|
1,289,185
|
|
1,592,232
|
|
|
|
|
Equity
|
|
|
|
Class A common
shares
|
152
|
|
153
|
Class B common
shares
|
49
|
|
49
|
Additional paid-in
capital
|
4,256,957
|
|
4,264,582
|
Statutory
reserve
|
165,138
|
|
164,490
|
Accumulated
deficit
|
(694,270)
|
|
(624,789)
|
Accumulated other
comprehensive loss
|
(65,928)
|
|
(46,630)
|
Total TAL Education
Group's equity
|
3,662,098
|
|
3,757,855
|
Noncontrolling
interests
|
(23,334)
|
|
(9,162)
|
Total
equity
|
3,638,764
|
|
3,748,693
|
Total liabilities
and equity
|
$ 4,927,949
|
|
$ 5,340,925
|
|
|
|
|
|
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,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net
revenues
|
$ 411,931
|
|
$ 619,361
|
|
$ 687,371
|
|
$ 1,033,548
|
Cost of revenues (note
1)
|
169,382
|
|
270,632
|
|
308,895
|
|
470,640
|
Gross profit
|
242,549
|
|
348,729
|
|
378,476
|
|
562,908
|
Operating expenses
(note 1)
|
|
|
|
|
|
|
|
Selling and
marketing
|
116,268
|
|
181,900
|
|
213,925
|
|
304,328
|
General and
administrative
|
97,106
|
|
119,499
|
|
202,029
|
|
229,181
|
Total operating
expenses
|
213,374
|
|
301,399
|
|
415,954
|
|
533,509
|
Government
subsidies
|
2,615
|
|
292
|
|
11,495
|
|
893
|
Income/(loss) from
operations
|
31,790
|
|
47,622
|
|
(25,983)
|
|
30,292
|
Interest income,
net
|
20,976
|
|
20,397
|
|
43,957
|
|
42,919
|
Other
income/(expense)
|
5,032
|
|
20,466
|
|
(1,813)
|
|
33,617
|
Impairment loss on
long-term
investments
|
(30,761)
|
|
(4,925)
|
|
(30,761)
|
|
(8,692)
|
Income/(loss) before
income tax
benefit/(expense) and
income/(loss) from equity
method investments
|
27,037
|
|
83,560
|
|
(14,600)
|
|
98,136
|
Income tax
benefit/(expense)
|
10,018
|
|
(25,635)
|
|
6,499
|
|
(27,930)
|
Income/(loss) from
equity method
investments
|
779
|
|
(587)
|
|
708
|
|
(1,572)
|
Net
income/(loss)
|
37,834
|
|
57,338
|
|
(7,393)
|
|
68,634
|
Add: Net loss
attributable to
noncontrolling interests
|
68
|
|
93
|
|
258
|
|
199
|
Total net
income/(loss)
attributable to TAL
Education Group
|
$ 37,902
|
|
$ 57,431
|
|
$ (7,135)
|
|
$ 68,833
|
Net income/(loss)
per common
share
|
|
|
|
|
|
|
|
Basic
|
$ 0.19
|
|
$ 0.28
|
|
$ (0.03)
|
|
$ 0.34
|
Diluted
|
0.19
|
|
0.28
|
|
(0.03)
|
|
0.34
|
Net income/(loss)
per ADS (note 2)
|
|
|
|
|
|
|
|
Basic
|
$ 0.06
|
|
$ 0.09
|
|
$ (0.01)
|
|
$ 0.11
|
Diluted
|
0.06
|
|
0.09
|
|
(0.01)
|
|
0.11
|
Weighted average shares
used in
calculating net income/(loss)
per common share
|
|
|
|
|
|
|
|
Basic
|
200,565,383
|
|
201,768,916
|
|
205,942,678
|
|
201,668,024
|
Diluted
|
203,859,192
|
|
204,949,839
|
|
205,942,678
|
|
205,166,141
|
|
|
|
|
|
|
|
|
Note1:
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,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Cost of
revenues
|
$ 2,081
|
|
$ 1,793
|
|
$ 4,490
|
|
$ 4,155
|
Selling and marketing
expenses
|
6,134
|
|
3,953
|
|
13,562
|
|
8,328
|
General and
administrative expenses
|
12,668
|
|
11,152
|
|
28,344
|
|
22,621
|
Total
|
$ 20,883
|
|
$ 16,898
|
|
$ 46,396
|
|
$ 35,104
|
|
Note 2: 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,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Net
income/(loss)
|
$ 37,834
|
|
$ 57,338
|
|
$ (7,393)
|
|
$ 68,634
|
Other comprehensive
(loss)/income, net of tax
|
(20,782)
|
|
24,744
|
|
(44,595)
|
|
17,164
|
Comprehensive
income/(loss)
|
17,052
|
|
82,082
|
|
(51,988)
|
|
85,798
|
Add: Comprehensive
(income)/loss attributable to
noncontrolling interests
|
(452)
|
|
2,378
|
|
(913)
|
|
2,333
|
Comprehensive
income/(loss)
attributable to TAL
Education Group
|
$ 16,600
|
|
$ 84,460
|
|
$ (52,901)
|
|
$ 88,131
|
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,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Net cash (used
in)/provided by
operating activities
|
$ (42,721)
|
|
$ (576)
|
|
$ 82,795
|
|
$ 246,217
|
Net cash provided
by/(used in)
investing activities
|
181,887
|
|
(193,669)
|
|
342,802
|
|
(318,304)
|
Net cash used in
financing
activities
|
(82,271)
|
|
(6,799)
|
|
(233,508)
|
|
(6,794)
|
Effect of exchange
rate
changes
|
(5,406)
|
|
3,576
|
|
(9,916)
|
|
2,359
|
Net increase/(decrease)
in
cash, cash equivalents and
restricted cash
|
51,489
|
|
(197,468)
|
|
182,173
|
|
(76,522)
|
Cash, cash
equivalents and
restricted cash at the
beginning of period
|
$ 2,425,591
|
|
$ 2,578,422
|
|
$ 2,294,907
|
|
$ 2,457,476
|
Cash, cash
equivalents and
restricted cash at the end
of period
|
$ 2,477,080
|
|
$ 2,380,954
|
|
$ 2,477,080
|
|
$ 2,380,954
|
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,
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
|
|
|
|
|
|
|
|
Cost of
revenues
|
$ 169,382
|
|
$270,632
|
|
$ 308,895
|
|
$ 470,640
|
Share-based
compensation expense
in cost of revenues
|
2,081
|
|
1,793
|
|
4,490
|
|
4,155
|
Non-GAAP cost of
revenues
|
167,301
|
|
268,839
|
|
304,405
|
|
466,485
|
|
|
|
|
|
|
|
|
Selling and
marketing expenses
|
116,268
|
|
181,900
|
|
213,925
|
|
304,328
|
Share-based
compensation expense
in selling and marketing expenses
|
6,134
|
|
3,953
|
|
13,562
|
|
8,328
|
Non-GAAP selling and
marketing
expenses
|
110,134
|
|
177,947
|
|
200,363
|
|
296,000
|
General and
administrative
expenses
|
97,106
|
|
119,499
|
|
202,029
|
|
229,181
|
Share-based
compensation expense
in general and administrative expenses
|
12,668
|
|
11,152
|
|
28,344
|
|
22,621
|
Non-GAAP general
and
administrative expenses
|
84,438
|
|
108,347
|
|
173,685
|
|
206,560
|
|
|
|
|
|
|
|
|
Operating costs and
expenses
|
382,756
|
|
572,031
|
|
724,849
|
|
1,004,149
|
Share-based
compensation expense
in operating costs and expenses
|
20,883
|
|
16,898
|
|
46,396
|
|
35,104
|
Non-GAAP operating
costs and
expenses
|
361,873
|
|
555,133
|
|
678,453
|
|
969,045
|
|
|
|
|
|
|
|
|
Income/(loss) from
operations
|
31,790
|
|
47,622
|
|
(25,983)
|
|
30,292
|
Share based
compensation expenses
|
20,883
|
|
16,898
|
|
46,396
|
|
35,104
|
Non-GAAP income
from
operations (note 3)
|
52,673
|
|
64,520
|
|
20,413
|
|
65,396
|
|
|
|
|
|
|
|
|
Net income/(loss)
attributable to
TAL Education Group
|
37,902
|
|
57,431
|
|
(7,135)
|
|
68,833
|
Share based
compensation expenses
|
20,883
|
|
16,898
|
|
46,396
|
|
35,104
|
Non-GAAP net
income
attributable to TAL Education
Group (note 3)
|
$ 58,785
|
|
$74,329
|
|
$ 39,261
|
|
$ 103,937
|
Net income/(loss)
per ADS
|
|
Basic
|
$ 0.06
|
|
$ 0.09
|
|
$ (0.01)
|
|
$ 0.11
|
Diluted
|
0.06
|
|
0.09
|
|
(0.01)
|
|
0.11
|
Non-GAAP Net income
per ADS
|
|
|
|
|
|
|
|
Basic
|
$ 0.10
|
|
$ 0.12
|
|
$ 0.06
|
|
$ 0.17
|
Diluted
|
0.10
|
|
0.12
|
|
0.06
|
|
0.17
|
ADSs used in
calculating net
income/(loss) per ADS
|
|
|
|
|
|
|
|
Basic
|
601,696,149
|
|
605,306,748
|
|
617,828,034
|
|
605,004,072
|
Diluted
|
611,577,576
|
|
614,849,517
|
|
617,828,034
|
|
615,498,423
|
ADSs used in
calculating Non-
GAAP net income per ADS
|
|
|
|
|
|
|
|
Basic
|
601,696,149
|
|
605,306,748
|
|
617,828,034
|
|
605,004,072
|
Diluted
|
611,577,576
|
|
614,849,517
|
|
627,500,331
|
|
615,498,423
|
|
Note 3: The tax
effect of share-based compensation expenses was immaterial in the
second quarter and
in the first six months of fiscal year 2025.
|
View original
content:https://www.prnewswire.com/news-releases/tal-education-group-announces-unaudited-financial-results-for-the-second-fiscal-quarter-ended-august-31-2024-and-issues-notice-of-annual-general-meeting-302285767.html
SOURCE TAL Education Group