UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of July 2020

 

Commission File Number: 001-34900 

 

 

 

TAL EDUCATION GROUP

 

 

12/F, Danling SOHO

No. 6 Danling Street, Haidian District

Beijing 100080

People’s Republic of China

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F       X                 Form 40-F               

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):                 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):                 

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

TAL Education Group
   
   
By:

/s/ Rong Luo

  Name: Rong Luo  
  Title: Chief Financial Officer  
       

 

Date: July 30, 2020 

 

 

 

 

Exhibit Index

 

Exhibit 99.1 – Press Release

 

 

 

 

Exhibit 99.1

 

TAL Education Group Announces Unaudited Financial Results for the

First Fiscal Quarter Ended May 31, 2020

 

-Net Revenues up by 35.2% Year-Over-Year

-Income from Operations decreased by 26.8% Year-Over-Year

-Non-GAAP Income from Operations decreased by 7.8% Year-Over-Year

-Total Student Enrollments of Normal Priced Long-term Course up by 72.1% Year-Over-Year

 

(Beijing–July 30, 2020)—TAL Education Group (NYSE: TAL) (“TAL” or the “Company”), a leading K-12 after-school tutoring services provider in China, today announced its unaudited financial results for the first quarter of fiscal year 2021 ended May 31, 2020.

 

Highlights for the First Quarter of Fiscal Year 2021

 

-Net revenues increased by 35.2% year-over-year to US$910.7 million from US$673.4 million in the same period of the prior year.

 

-Income from operations decreased by 26.8% year-over-year to US$35.5 million, from US$48.5 million in the same period of the prior year.

 

-Non-GAAP income from operations, which excluded share-based compensation expenses, decreased by 7.8% year-over-year to US$68.8 million, from US$74.6 million in the same period of the prior year.

 

-Net income attributable to TAL was US$81.7 million, compared to net loss attributable to TAL of US$16.2 million in the same period of the prior year.

 

-Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$114.9 million, compared to Non-GAAP net income attributable to TAL of US$9.9 million in the same period of the prior year.

 

-Basic and diluted net income per American Depositary Share (“ADS”) were US$0.14 and US$0.13, respectively. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.19 and US$0.18, respectively. Three ADSs represent one Class A common share.

 

-Cash, cash equivalents and short-term investments totaled US$2,914.4 million as of May 31, 2020, compared to US$2,219.3 million as of February 29, 2020.

 

-Total student enrollments of normal priced long-term course increased by 72.1% year-over-year to approximately 2,956,380 from approximately 1,718,190 in the same period of the prior year.

 

-Total physical network increased from 871 learning centers in 70 cities as of February 29, 2020 to 936 learning centers in 90 cities as of May 31, 2020.

 

 

 

  

Financial and Operating Data——First Quarter of Fiscal Year 2021

(In US$ thousands, except per ADS data, student enrollments and percentages)

 

   Three Months Ended 
   May 31, 
   2019   2020   Pct. Change 
Net revenues   673,414    910,664    35.2%
Operating income   48,466    35,491    (26.8%)
Non-GAAP operating income   74,550    68,756    (7.8%)
Net (loss)/ income attributable to TAL   (16,156)   81,651    (605.4%)
Non-GAAP net income attributable to TAL   9,928    114,916    1057.5%
Net (loss)/income per ADS attributable to TAL – basic   (0.03)   0.14    (598.4%)
Net (loss)/income per ADS attributable to TAL – diluted   (0.03)   0.13    (578.3%)
Non-GAAP net income per ADS attributable to TAL – basic   0.02    0.19    1041.4%
Non-GAAP net income per ADS attributable to TAL – diluted   0.02    0.18    1045.9%
Total Student Enrollments of normal priced long-term course   1,718,190    2,956,380    72.1%

 

“The first fiscal quarter revenue results were driven by a solid performance of online courses and the healthy growth of Xueersi Peiyou business,” said Rong Luo, TAL’s chief financial officer. “Our offline business may still face some continued pressure due to the COVID-19 outbreak, but as progress is made in containing the spread of COVID-19, we are working on the gradual resumption of our offline activities across different business segments.”

 

“We continue to follow the necessary and appropriate guidelines and protect the safety and health of all our students and employees. We believe our business operations are prepared to offer TAL’s services under any circumstance and make any short-term adjustments when needed. We remain fully confident about the market potential of China’s education industry and the general progress towards resumption of regular work and school activities,” Mr. Luo continued.

 

Financial Results for the First Quarter of Fiscal Year 2021

 

Net Revenues

 

In the first quarter of fiscal year 2021, TAL reported net revenues of US$910.7 million, representing a 35.2% increase from US$673.4 million in the first quarter of fiscal year 2020. The increase was mainly driven by an increase in total student enrollments of normal priced long-term course, which increased by 72.1% to approximately 2,956,380 from approximately 1,718,190 in the same period of the prior year. The increase in total student enrollments of normal priced long-term course was primarily driven by the growth of enrollments in the small class offerings and online courses.

 

 

 

 

Operating Costs and Expenses

 

In the first quarter of fiscal year 2021, operating costs and expenses were US$880.0 million, representing a 40.3% increase from US$627.4 million in the first quarter of fiscal year 2020. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$846.8 million, a 40.8% increase from US$601.3 million in the first quarter of fiscal year 2020.

 

Cost of revenues increased by 44.9% to US$429.5 million from US$296.4 million in the first quarter of fiscal year 2020. The increase in cost of revenues was mainly due to an increase in teacher compensation, rental costs and learning materials. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 45.0% to US$429.2 million, from US$296.1 million in the first quarter of fiscal year 2020.

 

Selling and marketing expenses increased by 41.0% to US$219.1 million from US$155.4 million in the first quarter of fiscal year 2020. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 39.6% to US$211.2 million, from US$151.4 million in the first quarter of fiscal year 2020. The increase of selling and marketing expenses in the first quarter of fiscal year 2021 was primarily a result of more marketing promotion activities to expand our customer base and brand enhancement, as well as a rise in the compensation to sales and marketing staff to support a greater number of programs and service offerings compared to the same period in the prior year.

 

General and administrative expenses increased by 31.6% to US$231.1 million from US$175.6 million in the first quarter of fiscal year 2020. The increase in general and administrative expenses was mainly due to an increase of the number of our general and administrative personnel compared to the same period in the prior year and a rise in compensation to our general and administrative personnel. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 33.9% to US$206.0 million, from US$153.8 million in the first quarter of fiscal year 2020.

Total share-based compensation expenses allocated to the related operating costs and expenses increased by 27.5% to US$33.3 million in the first quarter of fiscal year 2021 from US$26.1 million in the same period of fiscal year 2020.

 

Gross Profit

Gross profit increased by 27.6% to US$481.1 million from US$377.0 million in the first quarter of fiscal year 2020.

 

Income from Operations

 

Income from operations decreased by 26.8% year-over-year to US$35.5 million, from US$48.5 million in the first quarter of fiscal year 2020. Non-GAAP income from operations, which excluded share-based compensation expenses, decreased by 7.8% to US$68.8 million from US$74.6 million in the first quarter of fiscal year 2020.

 

Other (expense)/Income

 

Other income was US$42.1 million for the first quarter of fiscal year 2021, compared to other expense of US$31.3 million in the first quarter of fiscal year 2020.

 

 

 

 

Impairment Loss on Long-term Investments

 

Impairment loss on long-term investments was US$2.3 million for the first quarter of fiscal year 2021, compared to US$50.6 million for the first quarter of fiscal year 2020. Impairment loss on long-term investments was mainly due to declines in the value of long-term investments in several investees.

 

Income Tax Benefit/(expense)

 

Income tax expense was US$22.0 million in the first quarter of fiscal year 2021, compared to US$2.8 million of income tax benefit in the first quarter of fiscal year 2020.

 

Net (loss)/Income Attributable to TAL Education Group

 

Net income attributable to TAL was US$81.7 million in the first quarter of fiscal year 2021, compared to net loss attributable to TAL of US$16.2 million in the first quarter of fiscal year 2020. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$114.9 million, compared to Non-GAAP net income attributable to TAL of US$9.9 million in the first quarter of fiscal year 2020.

 

Basic and Diluted Net (loss)/Income per ADS

 

Basic and diluted net income per ADS were US$0.14 and US$0.13, respectively, in the first quarter of fiscal year 2021. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were US$0.19 and US$0.18, respectively, in the first quarter of fiscal year 2021.

 

Cash Flow

 

Net operating cash flow for the first quarter of fiscal year 2021 was US$799.6 million. Capital expenditures for the first quarter of fiscal year 2021 were US$53.2 million, compared to US$41.4 million for the first quarter of fiscal year 2020. The capital expenditures for the first quarter of fiscal year 2021 was expenditure in relation to our construction project.

 

Cash, Cash Equivalents, and Short-Term Investments

 

As of May 31, 2020, the Company had US$2,323.8 million of cash and cash equivalents and US$590.6 million of short-term investments, compared to US$1,873.9 million of cash and cash equivalents and US$345.4 million of short-term investments as of February 29, 2020.

 

Deferred Revenue

 

The Company’s deferred revenue balance was US$1,495.4 million, compared to US$968.4 million as of May 31, 2019, representing a year-over-year increase of 54.4%. Deferred revenue primarily consisted of the tuition collected in advance of Xueersi Peiyou small classes and online courses through www.xueersi.com, as well as deferred revenue related to other businesses.

 

Business Outlook

 

Based on our current estimates, total net revenues for the second quarter of fiscal year 2021 are expected to be between US$1,077.6 million and US$1,105.0 million, representing an increase of 18% to 21% on a year-over-year basis.

 

If not taking into consideration the impact of potential change in exchange rate between Renminbi and the U.S. Dollar, the projected revenue growth rate is expected to be in the range of 20% to 23% for the second quarter of fiscal year 2021.

 

These estimates reflect the Company’s current expectation, which is subject to change.

 

 

 

 

Conference Call

 

The Company will host a conference call and live webcast to discuss its financial results for the first fiscal quarter of fiscal year 2021 ended May 31, 2020 at 8:00 a.m. Eastern Time on July 30, 2020 (8:00 p.m. Beijing time on July 30, 2020).

 

Please note that you will need to pre-register for conference call participation, using the link provided below. Upon registering, you will be sent participant dial-in numbers, Direct Event passcode and unique registrant ID by email.

Conference call registration link: http://apac.directeventreg.com/registration/event/6360713. It will automatically direct you to the registration page of "TAL Education Group First Quarter of Fiscal Year 2021 Earnings Conference Call", where you may fill in your details for RSVP. When you are requested to submit a participant conference ID, please enter the number "6360713".

In the 10 minutes prior to the call start time, you may use the conference access information (including dial-in number(s), Direct Event passcode and unique registrant ID) provided in the confirmation email that you have received following your pre-registration.

 

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/.

 

A telephone replay of the conference call will be available through 9:59 a.m. on August 7, 2020, U.S. Eastern time (9:59 p.m. on August 7, 2020, Beijing time, 2020).

 

The dial-in details for the replay are as follows:

- U.S. toll free: +1-855-452-5696
- Hong Kong toll free: 800-963-117
- International toll: +61-2-8199-0299
Conference ID: 6360713

  

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 second quarter of fiscal year 2021, quotations from management in this announcement, as well as 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 attract students to enroll in its courses; the Company’s ability to continue to recruit, train and retain qualified teachers; the Company’s ability to improve the content of its existing course offerings and to 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 leading K-12 after-school tutoring services provider in China. The acronym “TAL” stands for “Tomorrow Advancing Life”, which reflects our vision to promote top learning opportunities for Chinese 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 tutoring services to students from pre-school to the twelfth grade through three flexible class formats: small classes, personalized premium services, and online courses. Our tutoring services cover the core academic subjects in China’s school curriculum as well as competence oriented programs. The Company's learning center network currently covers 90 cities.

We also operate www.jzb.com, a leading online education platform in 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:

 

Echo Yan

Investor Relations

TAL Education Group

Tel: +86 10 5292 6658

Email: ir@100tal.com

 

Caroline Straathof

IR Inside

Tel: +31 6 5462 4301

Email: info@irinside.com

 

 

 

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

 

  

As of

February 29,
2020

  

As of

May 31,
2020

 
ASSETS          
           
Current assets          
Cash and cash equivalents  $1,873,866   $2,323,778 
Restricted cash-current   28,084    26,575 
Short-term investments   345,457    590,644 
Inventory   25,832    32,980 
Amounts due from related parties-current   3,642    2,095 
Income tax receivables   11,548    15,317 
Prepaid expenses and other current assets   207,352    189,219 
Total current assets   2,495,781    3,180,608 
Restricted cash-non-current   13,235    13,934 
Property and equipment, net   366,656    396,599 
Deferred tax assets-non-current   79,534    87,610 
Rental deposits   72,721    79,629 
Intangible assets, net   58,985    77,287 
Land use right, net   204,853    199,676 
Goodwill   378,913    542,870 
Long-term investments   571,601    604,992 
Long-term prepayments and other non-current assets   85,275    59,669 
Operating lease right-of-use assets   1,243,692    1,326,530 
Total assets  $5,571,246   $6,569,404 
           
LIABILITIES AND EQUITY          
           
Current liabilities          
Accounts payable (including accounts payable of the consolidated VIEs without recourse to TAL Education Group of 104,231 and 140,300 as of February 29, 2020 and May 31, 2020, respectively)  $117,770   $151,970 
Deferred revenue-current (including deferred revenue-current of the consolidated VIEs without recourse to TAL Education Group of 733,253 and 1,362,996 as of February 29, 2020 and May 31, 2020, respectively)   780,167    1,445,072 
Amounts due to related parties-current (including amounts due to related parties-current of the consolidated VIEs without recourse to TAL Education Group of 4,264 and 2,838 as of February 29, 2020 and May 31, 2020, respectively)   4,361    2,890 
Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the consolidated VIEs without recourse to TAL Education Group of 470,519 and 558,949 as of February 29, 2020 and May 31, 2020, respectively)   552,650    658,305 
Income tax payable (including income tax payable of the consolidated VIEs without recourse to TAL Education Group of 43,233 and 25,402 as of February 29, 2020 and May 31, 2020, respectively)   46,650    19,976 
Short-term debt and current portion of long-term debt (including short-term debt and current portion of long-term debt of the consolidated VIEs without recourse to TAL Education Group of nil and 2,383 as of February 29, 2020 and May 31, 2020, respectively)   -    2,383 
Operating lease liabilities, current portion (including  operating lease liabilities, current portion of the consolidated VIEs without recourse to TAL Education Group of 276,712 and 299,120 as of February 29, 2020 and May 31, 2020, respectively)   304,960    327,360 
Total current liabilities   1,806,558    2,607,956 
Deferred revenue-non-current (including deferred revenue-non-current of the consolidated VIEs without recourse to TAL Education Group of 833 and 50,339 as of February 29, 2020 and May 31, 2020, respectively)   833    50,339 
Deferred tax liabilities-non-current (including deferred tax liabilities-non-current of the consolidated VIEs without recourse to TAL Education Group of 7,197 and 11,977 as of February 29, 2020 and May 31, 2020, respectively)   7,789    12,678 
Long-term debt (including long-term debt of the consolidated VIEs without recourse to TAL Education Group of nil and nil as of February 29, 2020 and May 31, 2020, respectively)   261,950    263,000 
Operating lease liabilities, non-current portion (including operating lease liabilities, non-current portion of the consolidated VIEs without recourse to TAL Education Group of 883,603 and 950,083 as of February 29, 2020 and May 31, 2020, respectively)   949,919    1,018,471 
Total liabilities   3,027,049    3,952,444 
Mezzanine equity          
Redeemable non-controlling interests   -    1,775 
Equity          
Class A common shares   133    133 
Class B common shares   67    67 
Additional paid-in capital   1,675,640    1,699,808 
Statutory reserve   82,712    82,632 
Retained earnings   786,097    861,177 
Accumulated other comprehensive loss   (28,913)   (53,876)
Total TAL Education Group's equity   2,515,736    2,589,941 
Noncontrolling interest   28,461    25,244 
Total equity   2,544,197    2,615,185 
Total liabilities, mezzanine equity and equity  $5,571,246   $6,569,404 

 

 

 

 

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

May 31,

 
   2019   2020 

 

Net revenues

  $673,414   $910,664 
Cost of revenues (note 1)   296,371    429,515 
Gross profit   377,043    481,149 
Operating expenses (note 1)          
Selling and marketing   155,399    219,077 
General and administrative   175,585    231,136 
Impairment loss on intangible assets and goodwill   -    304 
Total operating expenses   330,984    450,517 
Government subsidies   2,407    4,859 
Income from operations   48,466    35,491 
Interest income   16,087    26,489 
Interest expense   (3,124)   (3,596)
Other (expense)/income   (31,331)   42,111 
Impairment loss on long-term investments   (50,594)   (2,300)
(Loss)/income before income tax and loss from equity method investments   (20,496)   98,195 
Income tax benefit/(expense)   2,759    (22,000)
(Loss)/income from equity method investments   (1,331)   3,340 
Net (loss)/income  $(19,068)  $79,535 
Add: Net loss attributable to noncontrolling interest   2,912    2,116 
Total net (loss)/income attributable to TAL Education Group  $(16,156)  $81,651 
Net (loss)/income per common share          
Basic  $(0.08)  $0.41 
Diluted   (0.08)   0.39 
Net (loss)/income per ADS (note 2)          
Basic  $(0.03)  $0.14 
Diluted   (0.03)   0.13 
Weighted average shares used in calculating net (loss)/income per common share          
Basic   197,160,090    199,942,865 
Diluted   197,160,090    208,308,474 

 

 

 

 

Note 1: Share-based compensation expenses are included in the operating costs and expenses as follows:

 

   For the Three Months 
   Ended May 31, 
   2019   2020 
Cost of revenues  $247   $264 
Selling and marketing expenses   4,040    7,853 
General and administrative expenses   21,797    25,148 
Total  $26,084   $33,265 

 

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 May 31,
 
   2019   2020 
Net (loss)/income  $(19,068)  $79,535 
Other comprehensive loss, net of tax   (34,956)   (25,435)
Comprehensive (loss)/income   (54,024)   54,100 
Add: Comprehensive loss attributable to noncontrolling interest   4,178    2,588 
Comprehensive (loss)/income attributable to TAL Education Group  $(49,846)  $56,688 

 

 

 

 

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF

Cash flows

(In thousands of U.S. dollars)

 

 

   For the Three Months
Ended May 31,
 
   2019   2020 
Net cash provided by operating activities  $568,464   $792,910 
Net cash used in investing activities   (115,840)   (330,549)
Net cash used in financing activities   (140,025)   (9,728)
Effect of exchange rate changes   2,267    (3,531)
           
Net increase in cash, cash equivalents and restricted cash   314,866    449,102 
Cash, cash equivalents and restricted cash at beginning of period   1,263,701    1,915,185 
           
Cash, cash equivalents and restricted cash at end of period  $1,578,567   $2,364,287 

 

 

 

 

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)

 

m
  

For the Three Months Ended

May 31,

 
   2019   2020 
         
Cost of revenues  $296,371   $429,515 
Share-based compensation expense in cost of revenues   247    264 
Non-GAAP cost of revenues   296,124    429,251 
           
Selling and marketing expenses   155,399    219,077 
Share-based compensation expense in selling and marketing expenses   4,040    7,853 
Non-GAAP selling and marketing expenses   151,359    211,224 

 

General and administrative expenses

   175,585    231,136 
Share-based compensation expense in general and administrative expenses   21,797    25,148 
Non-GAAP general and administrative expenses   153,788    205,988 
           
Operating costs and expenses   627,355    880,032 
Share-based compensation expense in operating costs and expenses   26,084    33,265 
Non-GAAP operating costs and expenses   601,271    846,767 
           
Income from operations   48,466    35,491 
Share-based compensation expenses   26,084    33,265 
Non-GAAP income from operations   74,550    68,756 
           
Net (loss)/income attributable to TAL Education Group   (16,156)   81,651 
Share-based compensation expenses   26,084    33,265 
Non-GAAP net income attributable to TAL Education Group  $9,928   $114,916 

 

Net (loss)/income per ADS

          
Basic  $(0.03)  $0.14 
Diluted   (0.03)   0.13 
Non-GAAP net income per ADS          
Basic  $0.02   $0.19 
Diluted   0.02    0.18 
           
ADSs used in calculating net (loss)/income per ADS          
Basic   591,480,270    599,828,595 
Diluted   591,480,270    624,925,422 
ADSs used in calculating Non-GAAP net income per ADS          
Basic   591,480,270    599,828,595 
Diluted   618,664,848    624,925,422