Biggest changeGAAP. 10 Table of Contents For the Years Ended May 31, ( in thousands of US$ except share and per share data) 2020 2021 2022 2023 2024 Selected Consolidated Statement of Operations Data: Net revenues: Net service revenues 3,529,650 4,230,638 3,050,022 2,544,729 3,500,998 Net product revenues 49,032 45,901 55,224 453,031 812,588 Total net revenues 3,578,682 4,276,539 3,105,246 2,997,760 4,313,586 Operating cost and expenses: (1) Cost of revenues (1,588,899 ) (2,036,875 ) (1,754,291 ) (1,409,438 ) (2,050,960 ) Selling and marketing (445,259 ) (600,778 ) (466,895 ) (444,693 ) (660,586 ) General and administrative (1,145,521 ) (1,489,826 ) (1,866,573 ) (953,583 ) (1,251,615 ) Impairment loss on intangible assets and goodwill — (31,794 ) — — — Selected Consolidated Statement of Operations Data: Total operating cost and expenses (3,179,679 ) (4,159,273 ) (4,087,759 ) (2,807,714 ) (3,963,161 ) Operating income/(loss) 399,003 117,266 (982,513 ) 190,046 350,425 Other income/(expense): Interest income 116,117 141,511 123,542 114,453 153,589 Interest expense (4,627 ) (6,747 ) (4,050 ) (707 ) (298 ) Realized gain from long-term investments 407 3,535 22,004 767 185 Impairment loss from long-term investments (31,750 ) (40,207 ) (129,350 ) (8,056 ) (30,007 ) (Loss)/gain from fair value change of investments (18,451 ) (3,824 ) (14,933 ) (860 ) 19,025 Loss on deconsolidation of subsidiaries — — (79,609 ) — — Miscellaneous (loss)/income, net 27,137 103,443 32,411 12,888 922 Provision for income taxes: Current (142,992 ) (127,313 ) (44,378 ) (97,594 ) (130,927 ) Deferred 8,630 43,725 (91,934 ) 31,528 21,237 Provision for income taxes (134,362 ) (83,588 ) (136,312 ) (66,066 ) (109,690 ) (Loss)/Gain from equity method investments 1,385 (1,368 ) (51,466 ) (7,102 ) (58,933 ) Net income/(loss) 354,859 230,021 (1,220,276 ) 235,363 325,218 Less: Net (loss)/income attributable to non-controlling interests (58,474 ) (104,393 ) (32,555 ) 58,022 15,627 Net income/(loss) attributable to New Oriental Education & Technology Group Inc.’s shareholders 413,333 334,414 (1,187,721 ) 177,341 309,591 -Basic 0.26 0.20 (0.70 ) 0.11 0.19 -Diluted 0.26 0.20 (0.70 ) 0.10 0.18 Weighted average shares used in calculating basic net income/(loss) per common share (3) 1,584,295,760 1,645,463,440 1,696,419,232 1,678,264,547 1,653,597,432 Weighted average shares used in calculating diluted net income/(loss) per common share (3) 1,595,368,900 1,651,982,384 1,696,419,232 1,685,631,987 1,669,499,952 (1) Share-based compensation expenses are included in our operating cost and expenses as follows: For the Years Ended May 31, 2020 2021 2022 2023 2024 (in thousands of US$) Cost of revenues 2,224 6,698 (131 ) 2,749 19,967 Selling and marketing 4,227 6,922 (2,437 ) 5,750 26,052 General and administrative 55,606 55,260 135,536 81,289 76,439 Total 62,057 68,880 132,968 89,788 122,458 11 Table of Contents (2) Each ADS represents ten common shares.
Biggest changeGAAP. 10 Table of Contents For the Years Ended May 31, ( in thousands of US$ except share and per share data) 2021 2022 2023 2024 2025 Selected Consolidated Statement of Operations Data: Net revenues: Net service revenues 4,230,638 3,050,022 2,544,729 3,500,998 4,334,071 Net product revenues 45,901 55,224 453,031 812,588 566,191 Total net revenues 4,276,539 3,105,246 2,997,760 4,313,586 4,900,262 Operating cost and expenses: (1) Cost of revenues (2,036,875 ) (1,754,291 ) (1,409,438 ) (2,050,960 ) (2,183,291 ) Selling and marketing (600,778 ) (466,895 ) (444,693 ) (660,586 ) (783,959 ) General and administrative (1,489,826 ) (1,866,573 ) (953,583 ) (1,251,615 ) (1,444,463 ) Impairment loss on intangible assets and goodwill (31,794 ) — — — (60,299 ) Selected Consolidated Statement of Operations Data: Total operating cost and expenses (4,159,273 ) (4,087,759 ) (2,807,714 ) (3,963,161 ) (4,472,012 ) Operating income/(loss) 117,266 (982,513 ) 190,046 350,425 428,250 Other income/(expense): Interest income 141,511 123,542 114,453 153,589 119,605 Interest expense (6,747 ) (4,050 ) (707 ) (298 ) (311 ) Realized gain from long-term investments 3,535 22,004 767 185 422 Impairment loss from long-term investments (40,207 ) (129,350 ) (8,056 ) (30,007 ) (5,215 ) Loss from fair value change of long-term investments (3,824 ) (14,933 ) (860 ) 19,025 (10,078 ) Loss on deconsolidation of subsidiaries — (79,609 ) — — — Miscellaneous income, net 103,443 32,411 12,888 922 3,711 Provision for income taxes: Current (127,313 ) (44,378 ) (97,594 ) (130,927 ) (175,612 ) Deferred 43,725 (91,934 ) 31,528 21,237 29,317 Provision for income taxes (83,588 ) (136,312 ) (66,066 ) (109,690 ) (146,294 ) Loss from equity method investments (1,368 ) (51,466 ) (7,102 ) (58,933 ) (14,257 ) Net income/(loss) 230,021 (1,220,276 ) 235,363 325,218 375,833 Less: Net (loss)/income attributable to non-controlling interests (104,393 ) (32,555 ) 58,022 15,627 4,117 Net income/(loss) attributable to New Oriental Education & Technology Group Inc.’s shareholders 334,414 (1,187,721 ) 177,341 309,591 371,716 -Basic 0.20 (0.70 ) 0.11 0.19 0.23 -Diluted 0.20 (0.70 ) 0.10 0.18 0.23 Weighted average shares used in calculating basic net income/(loss) per common share 1,645,463,440 1,696,419,232 1,678,264,547 1,653,597,432 1,619,727,518 Weighted average shares used in calculating diluted net income/(loss) per common share 1,651,982,384 1,696,419,232 1,685,631,987 1,669,499,952 1,631,137,164 (1) Share-based compensation expenses are included in our operating cost and expenses as follows: 11 Table of Contents For the Years Ended May 31, 2021 2022 2023 2024 2025 (in thousands of US$) Cost of revenues 6,698 (131 ) 2,749 19,967 (1,261 ) Selling and marketing 6,922 (2,437 ) 5,750 26,052 4,658 General and administrative 55,260 135,536 81,289 76,439 56,536 Total 68,880 132,968 89,788 122,458 59,933 (2) Each ADS represents ten common shares.
See “—Risks Related to Doing Business in China—The interpretation and implementation of the Foreign Investment Law are subject to changes and it remains uncertain as to how it may impact the viability of our current corporate structure, corporate governance, business, financial condition and results of operations.” We have been further advised by our PRC legal counsel that if we and/or any of our PRC subsidiaries or consolidated affiliated entities are found to be in violation of any existing or future PRC laws or regulations or fail to obtain or maintain any of the required permits or approvals, the relevant PRC regulatory authorities, including the Ministry of Education, which regulates the education industry, would have wide discretion within their scope of authority in dealing with such violations, including: • revoking the business and operating licenses of our PRC subsidiaries or consolidated affiliated entities; • confiscating any of our income that they deem to be obtained through illegal operations; • discontinuing or restricting the operations of any related-party transactions among our PRC subsidiaries and the consolidated affiliated entities; • restricting our right to collect revenues or limiting our business expansion in China by way of entering into contractual arrangements; • imposing fines or other requirements with which we may not be able to comply; • requiring us to restructure our corporate structure or operations; • restricting or prohibiting our use of the proceeds of our future offering to finance our business and operations in China; or • taking other regulatory or enforcement actions that could be harmful to our business.
See “—Risks Related to Doing Business in China—The interpretation and implementation of the Foreign Investment Law are subject to changes and it remains uncertain as to how it may impact the viability of our current corporate structure, corporate governance, business, financial condition and results of operations.” We have been further advised by our PRC legal counsel that if we and/or any of our PRC subsidiaries or consolidated affiliated entities are found to be in violation of any existing or future PRC laws or regulations or fail to obtain or maintain any of the required permits or approvals, the relevant PRC regulatory authorities, including the Ministry of Education, which regulates the education industry, would have wide discretion within their scope of authority in dealing with such violations, including: • revoking the business and operating licenses of our PRC subsidiaries or consolidated affiliated entities; • confiscating any of our income that they deem to be obtained through illegal operations; 41 Table of Contents • discontinuing or restricting the operations of any related-party transactions among our PRC subsidiaries and the consolidated affiliated entities; • restricting our right to collect revenues or limiting our business expansion in China by way of entering into contractual arrangements; • imposing fines or other requirements with which we may not be able to comply; • requiring us to restructure our corporate structure or operations; • restricting or prohibiting our use of the proceeds of our future offering to finance our business and operations in China; or • taking other regulatory or enforcement actions that could be harmful to our business.
Other Subsidiaries Primary Beneficiaries of Consolidated Affiliated Entities Consolidated Affiliated Entities Eliminations Consolidated Total US$ (In thousands) Third-party net revenues — 4,790 28,740 4,280,056 — 4,313,586 Inter-company revenues — 7,792 349,233 1,270 (358,295 ) — Total operating cost and expenses (101,276 ) (13,460 ) (264,345 ) (3,944,745 ) 360,665 (3,963,161 ) Income/(loss) from subsidiaries and VIEs 538,168 454,874 253,793 — (1,246,835 ) — Other income, net 46,212 99,623 91,491 45,622 (139,532 ) 143,416 Income/(loss) before income taxes and loss from equity method investments 483,104 553,619 458,912 382,203 (1,383,997 ) 493,841 Provision for income taxes — (5,369 ) (4,318 ) (100,003 ) — (109,690 ) (Loss)/income from equity method investments (20,724 ) (10,082 ) 280 (28,407 ) — (58,933 ) Net income/(loss) 462,380 538,168 454,874 253,793 (1,383,997 ) 325,218 12 Table of Contents For the Year Ended May 31, 2023 New Oriental Education & Technology Group Inc.
Other Subsidiaries Primary Beneficiaries of Consolidated Affiliated Entities Consolidated Affiliated Entities Eliminations Consolidated Total US$ (In thousands) Third-party net revenues — 4,790 28,740 4,280,056 — 4,313,586 Inter-company revenues — 7,792 349,233 1,270 (358,295 ) — Total operating cost and expenses (101,276 ) (13,460 ) (264,345 ) (3,944,745 ) 360,665 (3,963,161 ) Income/(loss) from subsidiaries and VIEs 538,168 454,874 253,793 — (1,246,835 ) — Other income, net 46,212 99,623 91,491 45,622 (139,532 ) 143,416 Income/(loss) before income taxes and loss from equity method investments 483,104 553,619 458,912 382,203 (1,383,997 ) 493,841 Provision for income taxes — (5,369 ) (4,318 ) (100,003 ) — (109,690 ) (Loss)/income from equity method investments (20,724 ) (10,082 ) 280 (28,407 ) — (58,933 ) Net income/(loss) 462,380 538,168 454,874 253,793 (1,383,997 ) 325,218 For the Year Ended May 31, 2023 New Oriental Education & Technology Group Inc.
The market price of our ADSs and our common shares is likely to be highly volatile and subject to wide fluctuations in response to factors such as: • actual or anticipated fluctuations in our operating results, • announcements and implementations of new regulations and policies related to our business, • changes in financial estimates by securities research analysts, • changes in the economic performance or market valuation of other competitor companies, • announcements by us or our competitors of material acquisitions, strategic partnerships, joint ventures or capital commitments, • addition or departure of our executive officers or key personnel, • detrimental negative publicity about us, our competitors or our industries, • regulatory investigation or other governmental proceedings against us, 59 Table of Contents • substantial sales or perception of sales of our ADSs and common shares in the public market, and • general economic, regulatory or political conditions in China and the U.S.
The market price of our ADSs and our common shares is likely to be highly volatile and subject to wide fluctuations in response to factors such as: • actual or anticipated fluctuations in our operating results, • announcements and implementations of new regulations and policies related to our business, • changes in financial estimates by securities research analysts, • changes in the economic performance or market valuation of other competitor companies, • announcements by us or our competitors of material acquisitions, strategic partnerships, joint ventures or capital commitments, • addition or departure of our executive officers or key personnel, • detrimental negative publicity about us, our competitors or our industries, • regulatory investigation or other governmental proceedings against us, • substantial sales or perception of sales of our ADSs and common shares in the public market, and • general economic, regulatory or political conditions in China and the U.S.
Risk Factors—Risks Related to Our Business—Failure to comply with governmental regulation and other legal obligations concerning privacy, data protection and cybersecurity may subject us to penalties, damage our reputation and brand, and may materially and adversely affect our business, as we routinely collect, store and use data during our business,” and based on the advice of our PRC legal counsel, Tian Yuan Law Firm, we believe our PRC subsidiaries and the consolidated affiliated entities have obtained the requisite licenses and permits from the PRC government authorities for the business operations in China, including, among others, the private school operation permits, value-added telecommunications business operation licenses for internet information services, or ICP licenses, value-added telecommunications business operation license for electronic data interchange, or EDI license, Food Operation Licenses, Permits for Operating Publications, Commercial Performance Permit, Travel Agency Operation Permits, Healthcare License.
Risk Factors—Risks Related to Our Business—Failure to comply with governmental regulation and other legal obligations concerning privacy, data protection, cybersecurity and artificial intelligence may subject us to penalties, damage our reputation and brand, and may materially and adversely affect our business, as we routinely collect, store and use data during our business,” and based on the advice of our PRC legal counsel, Tian Yuan Law Firm, we believe our PRC subsidiaries and the consolidated affiliated entities have obtained the requisite licenses and permits from the PRC government authorities for the business operations in China, including, among others, the private school operation permits, value-added telecommunications business operation licenses for internet information services, or ICP licenses, value-added telecommunications business operation license for electronic data interchange, or EDI license, Food Operation Licenses, Permits for Operating Publications, Online Publishing License, Commercial Performance Permit, Travel Agency Operation Permits, and Healthcare License.
Other Subsidiaries Primary Beneficiaries of Consolidated Affiliated Entities Consolidated Affiliated Entities Eliminations Consolidated Total US$ (In thousands) Third-party net revenues — 4,076 10,739 2,982,945 — 2,997,760 Inter-company revenues — 1,041 233,683 1,951 (236,675 ) — Total operating cost and expenses (93,715 ) (19,660 ) (277,970 ) (2,724,475 ) 308,106 (2,807,714 ) Income/(loss) from subsidiaries and VIEs 313,226 325,515 359,445 — (998,186 ) — Other income, net 27,495 4,768 14,211 143,225 (71,214 ) 118,485 Income/(loss) before income taxes and loss from equity method investments 247,006 315,740 340,108 403,646 (997,969 ) 308,531 Provision for income taxes — (2,219 ) (13,430 ) (50,417 ) — (66,066 ) (Loss)/income from equity method investments (11,860 ) (295 ) (1,163 ) 6,216 — (7,102 ) Net income/(loss) 235,146 313,226 325,515 359,445 (997,969 ) 235,363 For the Year Ended May 31, 2022 New Oriental Education & Technology Group Inc.
Other Subsidiaries Primary Beneficiaries of Consolidated Affiliated Entities Consolidated Affiliated Entities Eliminations Consolidated Total US$ (In thousands) Third-party net revenues — 4,076 10,739 2,982,945 — 2,997,760 Inter-company revenues — 1,041 233,683 1,951 (236,675 ) — Total operating cost and expenses (93,715 ) (19,660 ) (277,970 ) (2,724,475 ) 308,106 (2,807,714 ) Income/(loss) from subsidiaries and VIEs 313,226 325,515 359,445 — (998,186 ) — Other income, net 27,495 4,768 14,211 143,225 (71,214 ) 118,485 Income/(loss) before income taxes and loss from equity method investments 247,006 315,740 340,108 403,646 (997,969 ) 308,531 Provision for income taxes — (2,219 ) (13,430 ) (50,417 ) — (66,066 ) (Loss)/income from equity method investments (11,860 ) (295 ) (1,163 ) 6,216 — (7,102 ) Net income/(loss) 235,146 313,226 325,515 359,445 (997,969 ) 235,363 13 Table of Contents Selected Condensed Consolidated Balance Sheets Information As of May 31, 2025 New Oriental Education & Technology Group Inc.