New Oriental Education & Technology Group Inc. (FRA:N1UA)
Germany · Delayed Price · Currency is EUR 47.80
+0.60 (1.27%)
At close: Jan 23, 2026
FRA:N1UA Income Statement
Financials in millions USD. Fiscal year is June - May.
Millions USD. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 5,141 | 4,900 | 4,314 | 2,998 | 3,105 | 4,277 | |
Revenue Growth (YoY) | 6.70% | 13.60% | 43.89% | -3.46% | -27.39% | 19.50% |
Cost of Revenue | 2,296 | 2,183 | 2,051 | 1,409 | 1,754 | 2,037 |
Gross Profit | 2,844 | 2,717 | 2,263 | 1,588 | 1,351 | 2,240 |
Selling, General & Admin | 2,291 | 2,228 | 1,912 | 1,398 | 1,878 | 2,086 |
Operating Expenses | 2,291 | 2,228 | 1,912 | 1,398 | 1,878 | 2,086 |
Operating Income | 553.28 | 488.55 | 350.43 | 190.05 | -527.27 | 153.29 |
Interest Expense | -0.31 | -0.31 | -0.3 | -0.71 | -4.05 | -6.75 |
Interest & Investment Income | 119.61 | 119.61 | 153.59 | 114.45 | 123.54 | 141.51 |
Earnings From Equity Investments | -14.79 | -14.26 | -58.93 | -7.1 | -51.47 | -1.37 |
Other Non Operating Income (Expenses) | -23.54 | 3.71 | 0.92 | 12.89 | 32.41 | 103.44 |
EBT Excluding Unusual Items | 634.24 | 597.3 | 445.71 | 309.58 | -426.83 | 390.13 |
Impairment of Goodwill | -60.3 | -60.3 | - | - | - | -28.86 |
Gain (Loss) on Sale of Investments | 0.99 | -14.87 | -10.8 | -8.15 | -122.28 | -40.5 |
Gain (Loss) on Sale of Assets | - | - | - | - | -79.61 | - |
Asset Writedown | - | - | - | - | -455.24 | -7.16 |
Pretax Income | 574.93 | 522.13 | 434.91 | 301.43 | -1,084 | 313.61 |
Income Tax Expense | 170.12 | 146.29 | 109.69 | 66.07 | 136.31 | 83.59 |
Earnings From Continuing Operations | 404.81 | 375.83 | 325.22 | 235.36 | -1,220 | 230.02 |
Minority Interest in Earnings | -24.28 | -4.12 | -15.63 | -58.02 | 32.56 | 104.39 |
Net Income | 380.53 | 371.72 | 309.59 | 177.34 | -1,188 | 334.41 |
Net Income to Common | 380.53 | 371.72 | 309.59 | 177.34 | -1,188 | 334.41 |
Net Income Growth | -2.80% | 20.07% | 74.57% | - | - | -19.09% |
Shares Outstanding (Basic) | 159 | 162 | 165 | 168 | 170 | 165 |
Shares Outstanding (Diluted) | 161 | 163 | 167 | 169 | 170 | 165 |
Shares Change (YoY) | -3.16% | -2.30% | -0.96% | -0.64% | 2.69% | 3.55% |
EPS (Basic) | 2.39 | 2.29 | 1.87 | 1.06 | -7.00 | 2.03 |
EPS (Diluted) | 2.38 | 2.29 | 1.80 | 1.00 | -7.00 | 2.00 |
EPS Growth | 3.94% | 27.50% | 80.00% | - | - | -23.08% |
Free Cash Flow | 673.93 | 654.65 | 873.25 | 827.96 | -1,431 | 700.89 |
Free Cash Flow Per Share | 4.19 | 4.01 | 5.23 | 4.91 | -8.44 | 4.24 |
Gross Margin | 55.33% | 55.45% | 52.45% | 52.98% | 43.51% | 52.37% |
Operating Margin | 10.76% | 9.97% | 8.12% | 6.34% | -16.98% | 3.58% |
Profit Margin | 7.40% | 7.59% | 7.18% | 5.92% | -38.25% | 7.82% |
Free Cash Flow Margin | 13.11% | 13.36% | 20.24% | 27.62% | -46.09% | 16.39% |
EBITDA | 718.7 | 634.44 | 457.25 | 312.75 | -332.84 | 383.73 |
EBITDA Margin | 13.98% | 12.95% | 10.60% | 10.43% | -10.72% | 8.97% |
D&A For EBITDA | 165.42 | 145.89 | 106.82 | 122.7 | 194.43 | 230.44 |
EBIT | 553.28 | 488.55 | 350.43 | 190.05 | -527.27 | 153.29 |
EBIT Margin | 10.76% | 9.97% | 8.12% | 6.34% | -16.98% | 3.58% |
Effective Tax Rate | 29.59% | 28.02% | 25.22% | 21.92% | - | 26.65% |
Revenue as Reported | 4,900 | 4,900 | 4,314 | 2,998 | 3,105 | 4,277 |
Advertising Expenses | - | 123.96 | 86.49 | 49.37 | 43.52 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.