TAL Education Group (TAL)

Consumer Defensive | Education Training Services
Income Statement (Quarterly) 2025-05-31 2025-02-28 2024-11-30 2024-08-31
Revenue 576,526,263 610,239,000 606,446,000 619,361,000
Cost of Revenue 260,260,450 292,646,000 286,689,000 270,632,000
Gross Profit 316,265,812 317,593,000 319,757,000 348,729,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 302,693,859 336,158,000 337,978,000 301,399,000
Operating Expenses 302,693,859 336,158,000 337,189,000 301,107,000
Operating Income 13,571,953 -18,565,000 -17,432,000 47,622,000
Interest Expense 0 0 0 0
Income Before Tax 42,397,314 11,766,000 22,209,000 83,560,000
Income Tax Expense 11,107,424 13,972,000 -817,000 25,635,000
Net Income 31,365,088 -7,311,000 23,069,000 57,431,000
Per Share
EPS 0.02 -0.01 0.04 0.09
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-02-28 2024-02-29 2023-02-28 2022-02-28 2021-02-28
Revenue 2,250,233,000 1,490,440,000 1,019,772,000 4,390,907,000 4,495,755,000
Cost of Revenue 1,049,975,000 684,316,000 436,358,000 2,203,336,000 2,048,561,000
Gross Profit 1,200,258,000 806,124,000 583,414,000 2,187,571,000 2,447,194,000
Operating Expenses
R&D Expenses 0 0 0 0 0
SG&A Expenses 1,207,645,000 891,798,000 696,827,000 2,317,849,000 2,797,374,000
Operating Expenses 1,207,645,000 875,353,000 674,144,000 2,297,037,000 2,777,883,000
Operating Income -7,387,000 -69,229,000 -90,730,000 -179,196,000 -438,224,000
Interest Expense 0 0 24,871,000 7,871,000 16,946,000
Income Before Tax 122,580,000 17,483,000 -109,719,000 -778,130,000 -224,623,000
Income Tax Expense 38,320,000 15,379,000 20,011,000 396,992,000 -69,897,000
Net Income 84,591,000 -3,573,000 -129,730,000 -1,175,122,000 -115,990,000
Per Share
EPS 0.14 -0.01 -0.20 -1.82 -0.19
EPS Diluted 0.00 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-02-28 2024-02-29 2023-02-28 2022-02-28
Assets
Cash and Cash Equivalents 1,771,260,000 2,208,756,000 2,021,927,000 1,638,189,000
Short Term Investments 1,847,120,000 1,094,593,000 1,149,607,000 1,070,535,000
Net Receivables 105,873,000 80,688,000 5,494,000 20,423,000
Inventory 104,876,000 68,328,000 39,002,000 21,830,000
Total Current Assets 4,126,920,000 3,699,174,000 3,468,407,000 3,631,387,000
Property Plant Equipment 801,430,000 636,423,000 437,879,000 508,298,000
Goodwill and Intangibles 182,880,000 191,037,000 194,526,000 219,404,000
Total Assets 5,503,067,000 4,927,949,000 4,724,354,000 5,082,528,000
Liabilities
Account Payables 146,300,000 127,321,000 59,991,000 89,838,000
Short Term Debt 176,906,000 62,604,000 42,174,000 66,105,000
Total Current Liabilities 1,441,345,000 1,082,218,000 783,865,000 902,584,000
Long Term Debt 244,895,000 176,614,000 115,548,000 175,988,000
Total Liabilities 1,736,669,000 1,289,185,000 903,441,000 1,080,266,000
Shareholders Equity
Retained Earnings -624,078,000 -694,270,000 -685,912,000 -544,309,000
Total Shareholders Equity 3,766,567,000 3,662,098,000 3,844,643,000 4,030,151,000
Balance Sheet (Annual) 2025-02-28 2024-02-29 2023-02-28 2022-02-28 2021-02-28
Assets
Cash and Cash Equivalents 1,771,260,000 2,208,756,000 2,021,927,000 1,638,189,000 3,242,953,000
Short Term Investments 1,847,120,000 1,094,593,000 1,149,607,000 1,070,535,000 2,694,555,000
Net Receivables 105,873,000 80,688,000 5,494,000 20,423,000 158,986,000
Inventory 104,876,000 68,328,000 39,002,000 21,830,000 38,675,000
Total Current Assets 4,126,920,000 3,699,174,000 3,468,407,000 3,631,387,000 8,156,835,000
Property Plant Equipment 801,430,000 636,423,000 437,879,000 508,298,000 2,057,150,000
Goodwill and Intangibles 182,880,000 191,037,000 194,526,000 219,404,000 737,156,000
Total Assets 5,503,067,000 4,927,949,000 4,724,354,000 5,082,528,000 12,112,309,000
Liabilities
Account Payables 146,300,000 127,321,000 59,991,000 89,838,000 353,778,000
Short Term Debt 176,906,000 62,604,000 42,174,000 66,105,000 652,671,000
Total Current Liabilities 1,441,345,000 1,082,218,000 783,865,000 902,584,000 3,373,851,000
Long Term Debt 244,895,000 176,614,000 115,548,000 175,988,000 3,493,564,000
Total Liabilities 1,736,669,000 1,289,185,000 903,441,000 1,080,266,000 6,907,753,000
Shareholders Equity
Retained Earnings -624,078,000 -694,270,000 -685,912,000 -544,309,000 624,883,000
Total Shareholders Equity 3,766,567,000 3,662,098,000 3,844,643,000 4,030,151,000 5,201,829,000
Cash Flow Statement (Quarterly) 2025-02-28 2024-02-29 2023-02-28 2022-02-28
Operating Activities
Net Income 84,260,000 -3,573,000 -131,978,000 -1,164,335,000
Depreciation & Amortization 52,298,000 29,872,000 40,704,000 189,859,000
Stock Based Compensation 64,939,000 88,898,000 108,571,000 174,832,000
Change in Working Capital 210,966,000 181,652,000 -72,678,000 -1,312,009,000
Operating Cash Flow 397,923,000 306,172,000 7,358,000 -939,184,000
Investing Activities
Capital Expenditure -112,259,000 -121,296,000 -110,326,000 -246,419,000
Investments -111,728,000 -112,737,000 -110,326,000 -246,419,000
Investing Cash Flow -847,028,000 95,068,000 -301,626,000 1,368,716,000
Financing Activities
Debt Repayment -427,000 0 0 -2,570,000,000
Common Stock Issued/Repurchased -13,147,000 -233,557,000 -66,184,000 -194,904,000
Dividends Paid 0 0 0 -1,373,000
Financing Cash Flow -13,167,000 -233,095,000 -66,184,000 -2,766,679,000
Summary
Free Cash Flow 285,664,000 184,876,000 -102,968,000 -1,185,603,000
Net Change in Cash -465,745,000 162,569,000 -386,879,000 -2,336,198,000
Cash Flow Statement (Annual) 2025-02-28 2024-02-29 2023-02-28 2022-02-28 2021-02-28
Operating Activities
Net Income 84,260,000 -3,573,000 -131,978,000 -1,164,335,000 -143,050,000
Depreciation & Amortization 52,298,000 29,872,000 40,704,000 189,859,000 165,335,000
Stock Based Compensation 64,939,000 88,898,000 108,571,000 174,832,000 204,945,000
Change in Working Capital 210,966,000 181,652,000 -72,678,000 -1,312,009,000 571,422,000
Operating Cash Flow 397,923,000 306,172,000 7,358,000 -939,184,000 954,732,000
Investing Activities
Capital Expenditure -112,259,000 -121,296,000 -110,326,000 -246,419,000 -245,741,000
Investments -111,728,000 -112,737,000 -110,326,000 -246,419,000 -245,058,000
Investing Cash Flow -847,028,000 95,068,000 -301,626,000 1,368,716,000 -2,641,469,000
Financing Activities
Debt Repayment -427,000 0 0 -2,570,000,000 -3,518,000
Common Stock Issued/Repurchased -13,147,000 -233,557,000 -66,184,000 -194,904,000 2,490,148,000
Dividends Paid 0 0 0 -1,373,000 0
Financing Cash Flow -13,167,000 -233,095,000 -66,184,000 -2,766,679,000 4,794,813,000
Summary
Free Cash Flow 285,664,000 184,876,000 -102,968,000 -1,185,603,000 708,991,000
Net Change in Cash -465,745,000 162,569,000 -386,879,000 -2,336,198,000 3,102,799,000