Exhibit 99.1

New Oriental Announces Results for the Fourth Fiscal Quarter and the Fiscal Year Ended May 31, 2023

BEIJING, July 26, 2023 /PRNewswire/ – New Oriental Education & Technology Group Inc. (the “Company” or “New Oriental”) (NYSE: EDU/ 9901.SEHK), a provider of private educational services in China, today announced its unaudited financial results for the fourth fiscal quarter and fiscal year ended May 31, 2023.

Financial Highlights for the Fourth Fiscal Quarter Ended May 31, 2023

• Total net revenues increased by 64.2% year over year to US$860.6 million for the fourth fiscal quarter of 2023.

• Operating income increased by 145.5% year over year to US$48.1 million for the fourth fiscal quarter of 2023.

• Net income attributable to New Oriental increased by 115.3% year over year to US$29.0 million for the fourth fiscal quarter of 2023.

Key Financial Results

(in thousands US$, except per ADS(1) data)	4Q FY2023		4Q FY2022			% of change
Net revenues		860,571		524,023			64.2	%
Operating income/ (loss)		48,054		(105,649	)		145.5	%
Non-GAAP operating income/ (loss) (2)(3)		78,592		(76,865	)		202.2	%
Net income/ (loss) attributable to New Oriental		28,959		(189,302	)		115.3	%
Non-GAAP net income/ (loss) attributable to New Oriental (2)(3)		62,091		(160,339	)		138.7	%
Net income/ (loss) per ADS attributable to New Oriental—basic		0.18		(1.12	)		115.7	%
Net income/ (loss) per ADS attributable to New Oriental—diluted		0.17		(1.12	)		115.3	%
Non-GAAP net income/ (loss) per ADS attributable to New Oriental—basic(2)(3)(4)		0.38		(0.94	)		139.8	%
Non-GAAP net income/ (loss) per ADS attributable to New Oriental—diluted(2)(3)(4)		0.37		(0.94	)		138.9	%

(in thousands US$, except per ADS(1) data)	FY2023		FY2022			% of change
Net revenues		2,997,760		3,105,246			-3.5	%
Operating income/ (loss)		190,046		(982,513	)		119.3	%
Non-GAAP operating income/ (loss) (2)(3)		279,834		(849,545	)		132.9	%
Net income/ (loss) attributable to New Oriental		177,341		(1,187,721	)		114.9	%
Non-GAAP net income/ (loss) attributable to New Oriental (2)(3)		258,909		(1,046,238	)		124.7	%
Net income/ (loss) per ADS attributable to New Oriental—basic		1.06		(7.00	)		115.1	%
Net income/ (loss) per ADS attributable to New Oriental—diluted		1.03		(7.00	)		114.7	%
Non-GAAP net income/ (loss) per ADS attributable to New Oriental—basic(2)(3)(4)		1.54		(6.17	)		125.0	%
Non-GAAP net income/ (loss) per ADS attributable to New Oriental—diluted(2)(3)(4)		1.51		(6.17	)		124.5	%

(1) Each ADS represents ten common shares. The Hong Kong-listed shares are fully fungible with the ADSs listed on NYSE. The weighted average number of ADS and earnings per ADS have been retrospectively adjusted to reflect the ADS ratio change from one ADS representing one common share to one ADS representing ten common shares, which became effective on April 8, 2022.

(2) GAAP represents Generally Accepted Accounting Principles in the United States of America.

(3) New Oriental provides net income / (loss) attributable to New Oriental, operating income / (loss) and net income / (loss) per ADS attributable to New Oriental on a Non-GAAP basis that excludes share-based compensation expenses and loss from fair value change of investments to provide supplemental information regarding its operating performance. For more information on these Non-GAAP financial measures, please see the section captioned “About Non-GAAP Financial Measures” and the tables captioned “Reconciliations of Non-GAAP Measures to the Most Comparable GAAP Measures” set forth at the end of this release.

(4) The Non-GAAP net income / (loss) per ADS attributable to New Oriental is computed using Non-GAAP net income / (loss) attributable to New Oriental and the same number of shares and ADSs used in GAAP basic and diluted EPS calculation.

Operating Highlights for the Fourth Fiscal Quarter Ended May 31, 2023

• The total number of schools and learning centers was 748 as of May 31, 2023, an increase of 36 and 4 compared to 712 as of February 28, 2023 and 744 as of May 31, 2022, respectively. The total number of schools was 85 as of May 31, 2023.

Michael Yu, New Oriental’s Executive Chairman, commented, “We are delighted to conclude the fiscal year 2023 with record growth in revenue and profitability, respectively. In the fourth quarter, revenue was up by 64.2%, benefitting from the strong post-COVID recovery of demand. Our overseas test preparation and overseas study consulting businesses have also recorded encouraging results with approximately 52% and 6% growth year over year, respectively. In addition, the domestic test preparation business targeting adults and university students recorded a growth of approximately 34% year over year. Apart from our longstanding traditional business lines, our educational new business initiatives have made a promising start, paving the way for continued success and yielding better-than-expected margins. As of May 31, 2023, our non-academic tutoring courses were offered in around 60 cities, attracting 629,000 student enrollments in this fiscal quarter; at the same time, around 60 cities have adopted our intelligent learning system and devices, with 99,000 paid active users in this fiscal quarter. With such strong market demands and satisfactory customer retention rate recorded, we have great confidence in the bright future of these new business initiatives, leveraging our distinctive edge and expertise to capture new market opportunities.”

Chenggang Zhou, New Oriental’s Chief Executive Officer, added, “As of the end of this fiscal year, the total number of schools and learning centers increased to 748. Despite all of the different challenges we have encountered in the recent years, our ongoing investment in R&D to maintain and uphold our technology capabilities has enabled us to continue to provide high-quality services to our customers, and successfully capture new business opportunities during this transition period. By proactively redesigning our long-term strategic planning and implementing a series of initiatives to strengthen the long-term sustainability, East Buy (东方甄选) achieved multiple breakthroughs in both business operations and financial performance. During the year, East Buy has made significant strides in increasing the variety and scale of its product offerings. By applying scientific and advanced technologies to strictly control the entire process, from product development to sales and after-sales services, East Buy has been able to provide consumers with high-quality and cost-effective products. In addition, their featured onsite livestreaming events in different provinces in China successfully boosted social awareness and affection on Chinese culture, and at the same time provided customers with better experience and cultural knowledge.”

Stephen Zhihui Yang, New Oriental’s Executive President and Chief Financial Officer, commented, “We are pleased to achieve turnaround in profitability since the beginning of this fiscal year and maintained a healthy margin trend in the whole fiscal year. Our GAAP operating margin and Non-GAAP operating margin for the quarter were 5.6% and 9.1%, respectively. GAAP operating margin and Non-GAAP operating margin for the whole fiscal year were 6.3% and 9.3%, respectively. A positive operating cash flow of US$421.6 million was also generated in the quarter, and by the end of this fiscal year, our cash and cash equivalents, term deposits and short-term investments totaled approximately US$4.5 billion. We are determined in pursuing profitable growth for all business lines and maintaining a healthy growth with improving operational efficiency and service quality. We have great confidence in creating sustainable value for our customers and shareholders in the long term.”

Share Repurchase

On July 26, 2022, the Company’s board of directors authorized a share repurchase program, under which the Company may repurchase up to US$400 million of the Company’s ADSs or common shares during the period from July 28, 2022 through May 31, 2023. The Company’s board of directors further authorized the Company to extend its share repurchase program launched in July 2022 by twelve months through May 31, 2024. As of July 25, 2023, the Company repurchased an aggregate of approximately 5.9 million ADSs for approximately US$191.7 million from the open market under the share repurchase program.

Financial Results for the Fourth Fiscal Quarter Ended May 31, 2023

Net Revenues

For the fourth fiscal quarter of 2023, New Oriental reported net revenues of US$860.6 million, representing a 64.2% increase year over year. The growth was mainly driven by the increase in revenues from our educational new business initiatives and East Buy private label products and livestreaming e-commerce business.

Operating Costs and Expenses

Operating costs and expenses for the quarter were US$812.5 million, representing a 29.0% increase year over year. Non-GAAP operating costs and expenses for the quarter, which exclude share-based compensation expenses, were US$782.0 million, representing a 30.1% increase year over year. The increase was primarily due to the cost and expenses related to the substantial growth in East Buy private label products and livestreaming e-commerce business.

• Cost of revenues increased by 58.0% year over year to US$391.6 million.

• Selling and marketing expenses increased by 54.3% year over year to US$147.8 million.

• General and administrative expenses for the quarter decreased by 4.5% year over year to US$273.1 million. Non-GAAP general and administrative expenses, which exclude share-based compensation expenses, were US$249.5 million, representing a 3.0% decrease year over year.

Total share-based compensation expenses, which were allocated to related operating costs and expenses, increased by 6.1% to US$30.5 million in the fourth fiscal quarter of 2023.

Operating Income and Operating Margin

Operating income was US$48.1 million, compared to the loss of US$105.6 million in the same period of the prior fiscal year. Non-GAAP income from operations for the quarter was US$78.6 million, compared to the loss of US$76.9 million in the same period of the prior fiscal year.

Operating margin for the quarter was 5.6%, compared to negative 20.2% in the same period of the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses, for the quarter was 9.1%, compared to negative 14.7% in the same period of the prior fiscal year.

Net Income and Net Income per ADS

Net income attributable to New Oriental for the quarter was US$29.0 million, compared to the loss of US$189.3 million in the same period of the prior fiscal year. Basic and diluted net income per ADS attributable to New Oriental were US$0.18 and US$0.17, respectively.

Non-GAAP Net Income and Non-GAAP Net Income per ADS

Non-GAAP net income attributable to New Oriental for the quarter was US$62.1 million, compared to the loss of US$160.3 million in the same period of the prior fiscal year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental were US$0.38 and US$0.37, respectively.

Cash Flow

Net operating cash inflow for the fourth fiscal quarter of 2023 was approximately US$421.6 million and capital expenditures for the quarter were US$68.4 million.

Balance Sheet

As of May 31, 2023, New Oriental had cash and cash equivalents of US$1,663.0 million. In addition, the Company had US$1,318.5 million in term deposits and US$1,477.8 million in short-term investment.

New Oriental’s deferred revenue represents cash collected upfront from customers and related revenue will be recognized as the services or goods are delivered, at the end of the fourth quarter of fiscal year 2023 was US$1,337.6 million, an increase of 43.4% as compared to US$933.1 million at the end of the fourth quarter of fiscal year 2022.

Financial Results for the Fiscal Year Ended May 31, 2023

For the fiscal year 2023 ended May 31, 2023, New Oriental reported net revenues of US$2,997.8 million, representing a 3.5% decrease year over year.

Operating income from operations for the fiscal year 2023 was US$190.0 million, compared to a loss of US$982.5 million for the prior fiscal year. Non-GAAP operating income for the fiscal year 2023 was US$279.8 million, compared to loss of US$849.5 million for the prior fiscal year.

Operating margin for the fiscal year 2023 was 6.3%, compared to negative 31.6% for the prior fiscal year. Non-GAAP operating margin, which excludes share-based compensation expenses for the fiscal year 2023, was 9.3%, compared to negative 27.4% for the prior fiscal year.

Net income attributable to New Oriental for the fiscal year 2023 was US$177.3 million, compared to a loss of US$1,187.7 million for the prior fiscal year. Basic and diluted net income per ADS attributable to New Oriental for the fiscal year 2023 amounted to US$1.06 and US$1.03, respectively.

Non-GAAP net income attributable to New Oriental for the fiscal year 2023 was US$258.9 million, compared to a loss of US$1,046.2 million for the prior fiscal year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the fiscal year 2023 amounted to US$1.54 and US$1.51, respectively.

Outlook for the First Quarter of the Fiscal Year 2024

New Oriental expects total net revenues in the first quarter of the fiscal year 2024 (June 1, 2023 to August 31, 2023) to be in the range of US$983.2 million to US$1,005.5 million, representing year over year increase in the range of 32% to 35%.

This forecast reflects New Oriental’s current and preliminary view, which is subject to change.

Conference Call Information

New Oriental’s management will host an earnings conference call at 8 AM on July 26, 2023, U.S. Eastern Time (8 PM on July 26, 2023, Beijing/Hong Kong Time).

Please register in advance of the conference, using the link provided below. Upon registering, you will be provided with participant dial-in numbers, and unique personal PIN.

Conference call registration link: https://register.vevent.com/register/BI16c238a4400247fdbab6e4ed386859ae. It will automatically direct you to the registration page of “New Oriental FY2023 Q4 Earnings Conference Call” where you may fill in your details for RSVP.

In the 10 minutes prior to the call start time, you may use the conference access information (including dial in number(s) and personal PIN) provided in the confirmation email received at the point of registering.

Joining the conference call via a live webcast:

Additionally, a live and archived webcast of the conference call will be available at http://investor.neworiental.org.

Listening to the conference call replay:

A replay of the conference call may be accessed via the webcast on-demand by registering at https://edge.media-server.com/mmc/p/w73sywkc first. The replay will be available until July 26, 2024.

About New Oriental

New Oriental is a provider of private educational services in China offering a wide range of educational programs, services and products to a varied student population throughout China. New Oriental’s program, service and product offerings mainly consist of educational services and test preparation courses, online education and other services, overseas study consulting services, and educational materials and distribution. New Oriental is listed on NYSE (NYSE: EDU) and SEHK (9901.SEHK), respectively. New Oriental’s ADSs, each of which represents ten common shares. The Hong Kong-listed shares are fully fungible with the ADSs listed on NYSE.

For more information about New Oriental, please visit http://www.neworiental.org/english/.

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 first quarter of fiscal year 2024, quotations from management in this announcement, as well as New Oriental’s strategic and operational plans, contain forward-looking statements. New Oriental may also make written or oral forward-looking statements in its reports filed 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 New Oriental’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: our ability to attract students without a significant increase in course fees; our ability to continue to hire, train and retain qualified teachers; our ability to maintain and enhance our “New Oriental” brand; our ability to effectively and efficiently manage the expansion of our school network and successfully execute our growth strategy; the outcome of ongoing, or any future, litigation or arbitration, including those relating to copyright and other intellectual property rights; competition in the private education sector in China; changes in our revenues and certain cost or expense items as a percentage of our revenues; the expected growth of the Chinese private education market; Chinese governmental policies relating to private educational services and providers of such services; health epidemics and other outbreaks in China; and general economic conditions in China. Further information regarding these and other risks is included in our annual report on Form 20-F and other documents filed with the Securities and Exchange Commission. New Oriental does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of this press release, and New Oriental undertakes no duty to update such information, except as required under applicable law.

About Non-GAAP Financial Measures

To supplement New Oriental’s consolidated financial results presented in accordance with GAAP, New Oriental uses the following measures defined as non-GAAP financial measures by the SEC: net income excluding share-based compensation expenses and loss from fair value change of investments, operating income excluding share-based compensation expenses, operating cost and expenses excluding share-based compensation expenses, general and administrative expenses excluding share-based compensation expenses, operating margin excluding share-based compensation expenses, and basic and diluted net income per ADS and per share excluding share-based compensation expenses and loss from fair value change of investments. The related tax effect of the exclusion of share-based compensation expenses and loss from fair value change of investments has been immaterial. 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 tables captioned “Reconciliations of non-GAAP measures to the most comparable GAAP measures” set forth at the end of this release.

New Oriental believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses and loss from fair value change of investments that may not be indicative of its operating performance from a cash perspective. New Oriental believes that both management and investors benefit from referring to 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 New Oriental’s historical performance and liquidity. New Oriental 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 these non-GAAP measures is that they exclude share-based compensation charge and loss from fair value change of investments that has been and will continue to be for the foreseeable future a significant recurring expense in our 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.

Contacts

For investor and media inquiries, please contact:

Ms. Rita Fong	Ms. Sisi Zhao
FTI Consulting	New Oriental Education & Technology Group Inc.
Tel: +852 3768 4548	Tel: +86-10-6260-5568
Email: rita.fong@fticonsulting.com	Email: zhaosisi@xdf.cn

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

	As of May 31 2023		As of May 31 2022
	(Unaudited)		(Audited)
	USD		USD
ASSETS:
Current assets:
Cash and cash equivalents		1,662,982		1,148,637
Restricted cash, current		110,892		—
Term deposits, current		855,784		1,140,066
Short-term investments		1,477,843		1,902,254
Accounts receivable, net		33,074		16,430
Inventory, net		52,689		27,925
Prepaid expenses and other current assets, net		211,240		215,402
Amounts due from related parties, current		9,383		23,245
Total current assets		4,413,887		4,473,959
Restricted cash, non-current		31,553		45,890
Term deposits, non-current		462,734		—
Property and equipment, net		359,760		402,690
Land use rights, net		3,321		3,627
Amounts due from related parties, non-current		1,735		3,365
Long-term deposits		26,492		33,409
Intangible assets, net		25,179		2,800
Goodwill, net		105,514		70,803
Long-term investments, net		399,585		437,919
Deferred tax assets, net		55,933		20,038
Right-of-use assets		439,535		531,102
Other non-current assets		67,230		9,064
Total assets		6,392,458		6,034,666
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable		69,764		22,289
Accrued expenses and other current liabilities		569,437		510,264
Income taxes payable		118,049		75,650
Amounts due to related parties		346		226
Deferred revenue		1,337,630		933,062
Operating lease liability,current		155,752		168,623
Total current liabilities		2,250,978		1,710,114
Deferred tax liabilities		23,849		19,240
Unsecured senior notes		14,653		65,394
Operating lease liabilities, non-current		288,190		446,394
Total long-term liabilities		326,692		531,028
Total liabilities		2,577,670		2,241,142
Equity
New Oriental Education & Technology Group Inc. shareholders’ equity		3,604,348		3,705,506
Non-controlling interests		210,440		88,018
Total equity		3,814,788		3,793,524
Total liabilities and equity		6,392,458		6,034,666

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except for per share and per ADS amounts)

	For the Three Months Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
Net revenues		860,571			524,023
Operating cost and expenses (note 1)
Cost of revenues		391,615			247,827
Selling and marketing		147,793			95,786
General and administrative		273,109			286,059
Total operating cost and expenses		812,517			629,672
Operating income/(loss)		48,054			(105,649	)
Loss from fair value change of investments		(7,565	)		(1,682	)
Other income/(loss), net		31,349			(68,396	)
Provision for income taxes		(19,442	)		(5,618	)
Loss from equity method investments		(12,480	)		(5,322	)
Net income/(loss)		39,916			(186,667	)
Add: Net income attributable to non-controlling interests		(10,957	)		(2,635	)
Net income/(loss) attributable to New Oriental Education & Technology Group Inc.’s shareholders		28,959			(189,302	)
Net income/(loss) per share attributable to New Oriental-Basic (note 2)		0.02			(0.11	)
Net income/(loss) per share attributable to New Oriental-Diluted (note 2)		0.02			(0.11	)
Net income/(loss) per ADS attributable to New Oriental-Basic (note 2)		0.18			(1.12	)
Net income/(loss) per ADS attributable to New Oriental-Diluted (note 2)		0.17			(1.12	)

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

RECONCILIATIONS OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP MEASURES

(In thousands except for per share and per ADS amounts)

	For the Three Months Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
General and administrative expenses		273,109			286,059
Less: Share-based compensation expenses in general and administrative expenses		23,587			28,838
Non-GAAP general and administrative expenses		249,522			257,221
Total operating cost and expenses		812,517			629,672
Less: Share-based compensation expenses		30,538			28,784
Non-GAAP operating cost and expenses		781,979			600,888
Operating income/(loss)		48,054			(105,649	)
Add: Share-based compensation expenses		30,538			28,784
Non-GAAP operating income/(loss)		78,592			(76,865	)
Operating margin		5.6	%		-20.2	%
Non-GAAP operating margin		9.1	%		-14.7	%
Net income/(loss) attributable to New Oriental		28,959			(189,302	)
Add: Share-based compensation expenses		25,567			27,281
Less: Loss from fair value change of investments		(7,565	)		(1,682	)
Non-GAAP net income/(loss) attributable to New Oriental		62,091			(160,339	)
Net income/(loss) per ADS attributable to New Oriental- Basic (note 2)		0.18			(1.12	)
Net income/(loss) per ADS attributable to New Oriental- Diluted (note 2)		0.17			(1.12	)
Non-GAAP net income/(loss) per ADS attributable to New Oriental—Basic (note 2)		0.38			(0.94	)
Non-GAAP net income/(loss) per ADS attributable to New Oriental—Diluted (note 2)		0.37			(0.94	)
Weighted average shares used in calculating basic net income/(loss) per ADS (note 2)		1,653,059,954			1,696,966,183
Weighted average shares used in calculating diluted net income/(loss) per ADS (note 2)		1,668,721,317			1,696,966,183
Non-GAAP net income/(loss) per share—basic		0.04			(0.09	)
Non-GAAP net income/(loss) per share—diluted		0.04			(0.09	)

Notes:

Note 1: Share-based compensation expenses (in thousands) are included in the operating cost and expenses as follows:

	For the Three Months Ended May 31
	2023		2022
	(Unaudited)		(Unaudited)
	USD		USD
Cost of revenues		2,743		26
Selling and marketing		4,208		(80	)
General and administrative		23,587		28,838
Total		30,538		28,784

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

	For the Three Months Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
Net cash provided by operating activities		421,609			29,347
Net cash provided by/ (used in) investing activities		64,939			(238,428	)
Net cash used in financing activities		(76,522	)		(50,872	)
Effect of exchange rate changes		(35,600	)		(56,762	)
Net change in cash, cash equivalents and restricted cash		374,426			(316,715	)
Cash, cash equivalents and restricted cash at beginning of period		1,431,001			1,511,242
Cash, cash equivalents and restricted cash at end of period		1,805,427			1,194,527

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands except for per share and per ADS amounts)

	For the Year Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
Net revenues		2,997,760			3,105,246
Operating costs and expenses (note 1):
Cost of revenues		1,409,438			1,754,291
Selling and marketing		444,693			466,895
General and administrative		953,583			1,866,573
Total operating costs and expenses		2,807,714			4,087,759
Operating income/(loss)		190,046			(982,513	)
Loss from fair value change of investments		(860	)		(14,933	)
Other income/(loss), net		119,345			(35,052	)
Provision for income taxes		(66,066	)		(136,312	)
Loss from equity method investments		(7,102	)		(51,466	)
Net income/(loss)		235,363			(1,220,276	)
Add: Net (income)/loss attributable to non-controlling interests		(58,022	)		32,555
Net income/(loss) attributable to New Oriental Education & Technology Group Inc.’s shareholders		177,341			(1,187,721	)
Net income/(loss) per share attributable to New Oriental-Basic (note 2)		0.11			(0.70	)
Net income/(loss) per share attributable to New Oriental-Diluted (note 2)		0.10			(0.70	)
Net income/(loss) per ADS attributable to New Oriental-Basic (note 2)		1.06			(7.00	)
Net income/(loss) per ADS attributable to New Oriental-Diluted (note 2)		1.03			(7.00	)

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

RECONCILIATION OF NON-GAAP MEASURES TO THE MOST COMPARABLE GAAP

MEASURES

(In thousands except for per share and per ADS amounts)

	For the Year Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
General and administrative expenses		953,583			1,866,573
Less: Share-based compensation expenses in general and administrative expenses		81,289			135,536
Non-GAAP general and administrative expenses		872,294			1,731,037
Total operating costs and expenses		2,807,714			4,087,759
Less: Share-based compensation expenses		89,788			132,968
Non-GAAP operating costs and expenses		2,717,926			3,954,791
Operating income/(loss)		190,046			(982,513	)
Add: Share-based compensation expenses		89,788			132,968
Non-GAAP operating income/(loss)		279,834			(849,545	)
Operating margin		6.3	%		-31.6	%
Non-GAAP operating margin		9.3	%		-27.4	%
Net income/(loss) attributable to New Oriental		177,341			(1,187,721	)
Add: Share-based compensation expenses		80,708			126,550
Less: Loss from fair value change of investments		(860	)		(14,933	)
Non-GAAP net income/(loss) attributable to New Oriental		258,909			(1,046,238	)
Net income/(loss) per ADS attributable to New Oriental- Basic (note 2)		1.06			(7.00	)
Net income/(loss) per ADS attributable to New Oriental- Diluted (note 2)		1.03			(7.00	)
Non-GAAP net income/(loss) per ADS attributable to New Oriental—Basic (note 2)		1.54			(6.17	)
Non-GAAP net income/(loss) per ADS attributable to New Oriental—Diluted (note 2)		1.51			(6.17	)
Weighted average shares used in calculating basic net income/(loss) per ADS (note 2)		1,678,264,547			1,696,419,232
Weighted average shares used in calculating diluted net income/(loss) per ADS (note 2)		1,685,631,987			1,696,419,232
Non-GAAP net income/(loss) per share—basic		0.15			(0.62	)
Non-GAAP net income/(loss) per share—diluted		0.15			(0.62	)

Notes:

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

	For the Year Ended May 31
	2023		2022
	(Unaudited)		(Unaudited)
	USD		USD
Cost of revenues		2,749		(131	)
Selling and marketing		5,750		(2,437	)
General and administrative		81,289		135,536
Total		89,788		132,968

Note 2: Each ADS represents ten common shares. For the three months and the year ended May 31, 2022, the weighted average number of ADS and earnings per ADS have been retrospectively adjusted to reflect the ADS ratio change from one ADS representing one common share to one ADS representing ten common shares, which became effective on April 8, 2022.

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

	For the Year Ended May 31
	2023			2022
	(Unaudited)			(Unaudited)
	USD			USD
Net cash provided by/ (used in) operating activities		971,008			(1,280,453	)
Net cash (used in)/ provided by investing activities		(37,411	)		1,168,532
Net cash used in financing activities		(246,867	)		(230,858	)
Effect of exchange rate changes		(75,830	)		(94,821	)
Net change in cash, cash equivalents and restricted cash		610,900			(437,600	)
Cash, cash equivalents and restricted cash at beginning of period		1,194,527			1,632,127
Cash, cash equivalents and restricted cash at end of period		1,805,427			1,194,527