New Oriental Announces Results for the Third Fiscal Quarter Ended February 28, 2022

BEIJING,April 26,2022 -- 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 third fiscal quarter ended February 28,2022,which is the third quarter of New Oriental's fiscal year 2022.

Financial Highlights for the Third Fiscal Quarter Ended February 28,2022

Total net revenues decreased by 48.4% year-over-year to US$614.1 million for the third fiscal quarter of 2022.

Operating loss was US$141.2 million for the third fiscal quarter of 2022,compared to an income of US$101.5 million in the same period of the prior fiscal year.

Net loss attributable to New Oriental was US$122.4 million for the third fiscal quarter of 2022,compared to an income of US$151.3 million in the same period of the prior fiscal year.

Key Financial Results

(in thousands US$,except per ADS(1) data)

3Q FY2022

3Q FY2021

% of change

Net revenues

614,091

1,190,498

-48.4%

Operating (loss) / income

(141,194)

101,470

-239.1%

Non-GAAP operating (loss) / income (2)(3)

(111,232)

115,892

-196.0%

Net (loss) / income attributable to New Oriental

(122,439)

151,326

-180.9%

Non-GAAP net (loss) / income attributable to New Oriental (2)(3)

(95,503)

163,236

-158.5%

Net (loss) / income per ADS attributable to New Oriental - basic

(0.72)

0.90

-180.6%

Net (loss) / income per ADS attributable to New Oriental - diluted

(0.72)

0.89

-180.8%

Non-GAAP net (loss) / income per ADS attributable to New Oriental -

basic(3)(4)

(0.56)

0.97

-158.3%

Non-GAAP net (loss) / income per ADS attributable to New Oriental -

diluted(3)(4)

(0.56)

0.96

-158.4%

(in thousands US$,except per ADS(1) data)

9M FY2022

9M FY2021

% of change

Net revenues

2,581,223

3,064,553

-15.8%

Operating (loss) / income

(876,864)

219,628

-499.2%

Non-GAAP operating (loss) / income (2)(3)

(772,680)

268,363

-387.9%

Net (loss) / income attributable to New Oriental

(998,419)

379,880

-362.8%

Non-GAAP net (loss) / income attributable to New Oriental (2)(3)

(885,899)

416,902

-312.5%

Net (loss) / income per ADS attributable to New Oriental - basic

(5.89)

2.33

-352.6%

Net (loss) / income per ADS attributable to New Oriental - diluted

(5.89)

2.32

-353.7%

Non-GAAP net (loss) / income per ADS attributable to New Oriental -

basic(3)(4)

(5.22)

2.56

-304.3%

Non-GAAP net (loss) / income per ADS attributable to New Oriental -

diluted(3)(4)

(5.22)

2.55

-305.1%

(1) Each ADS represents ten common shares. The Hong Kong-listed shares are fully fungible with theADSslisted 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 (loss) / income attributable to New Oriental,operating (loss) / income and net (loss) /

income per ADS attributable to New Oriental on a non-GAAPbasis that excludes share-based compensation

expenses and gain / (loss) from fair value change of investments to provide supplemental information regarding its

operating performance. For more information on these non-GAAPfinancial measures,please see the section

captioned "About Non-GAAPFinancial Measures" and the tables captioned "ReconciliationsofNon-GAAP

Measures to the Most Comparable GAAP Measures" set forth at the end of this release.

(4) TheNon-GAAPnet (loss) / income per ADS attributable to New Oriental is computed usingNon-GAAPnet (loss) /

income attributable to New Oriental and the same number of shares and ADSs used in GAAP basic and diluted

EPScalculation.

Operating Highlights for the Third Fiscal Quarter Ended February 28,2022

The total number of schools and learning centers was 847 as of February 28,a decrease of 778 and 822 compared to 1,625 as of February 28,2021 and 1,669 as of May 31,2021,respectively. The total number of schools was 111 as of February 28,2022.

Michael Yu,New Oriental's Executive Chairman,commented,"Although the Company is in a restructuring phase,we are pleased to see a promising trend in our remaining key businesses and a positive momentum across many of our new initiatives. In the first nine months of the current fiscal year,our remaining key business,the overseas test preparation and overseas study consulting business increased by 15% year-over-year. Our domestic test preparation business targeting adults and university students recorded a rapid growth of approximately 59% year-over-year. Simultaneously,we are actively exploring various new business opportunities,including non-academic tutoring,intelligent learning system and devices,study tour and research camp,educational materials and digitalized smart study solutions,as well as exam preparation courses designed for students with junior college diplomas to obtain bachelor's degrees. These new businesses are at their early stage but we firmly believe they present a bright future for the Company,and we are confident that by leveraging our brand recognition and educational resources accumulated over our operating history,these new businesses will start to contribute meaningful revenue from the next fiscal year."

Chenggang Zhou,New Oriental's Chief Executive Officer,added,"During the last two fiscal quarters,we have largely completed our restructuring of businesses and operations to comply with the government policies in China. The total number of schools and learning centers was reduced to 847 by end of this fiscal quarter. Looking ahead,we will continue our efforts in developing and revamping our online-merge-offline teaching platform,and keep leveraging our educational infrastructure and technology strength across our remaining key businesses and new initiatives to provide more advanced and diversified educational services to our customers of all ages. Our pure online education platform,Koolearn.com,continued to expand online educational offerings to adults and university students,and actively seek business opportunities in new areas,including livestream commerce business,institutional cooperation and new intelligent learning innovations."

Stephen Zhihui Yang,New Oriental's Executive President and Chief Financial Officer," We maintained a strong cash position throughout the whole restructuring process. By the end of this quarter,our cash and cash equivalents,term deposits and short-term investments totaled approximately US$4.4 billion. In the first half of this fiscal year,the Company incurred considerable costs due to the termination of lease agreements in relation to the closure of its learning centers and employee layoffs. We believe that the loss caused by the restructuring is temporary. We are confident in the sustainable profitability of all our remaining key businesses,as well as the growth and profit potential of our new initiatives. The Company's management team will continue to work together to seek profitable growth. Our continued commitment to high quality services and operational efficiency will generate more values to our customers,society and shareholders over the long term."

Financial Results for the Third Fiscal Quarter Ended February 28,2022

Net Revenues

For the third fiscal quarter of 2022,New Oriental reported net revenues of US$614.1million,representing a 48.4% decrease year-over-year. Net revenues from educational programs and services for the third fiscal quarter were US$506.4million,representing a 54.1% decrease year-over-year. The decline was mainlydue to the cessation of K-9 academic after-school tutoring services in order to comply with the government policies in China.

Operating Costs and Expenses

Operating costs and expenses for the quarter were US$755.3million,representing a 30.6% decrease year-over-year. Non-GAAP operating costs and expenses for the quarter,which exclude share-based compensation expenses,were US$725.3million,representing a 32.5% decrease year-over-year. The decrease was primarily due to the reduction of facilities and number of staff as a result of the restructuring in the last two fiscal quarters.

Cost of revenues decreased by 30.9% year-over-year to US$372.7 million.

Selling and marketing expenses decreased by 40.0% year-over-year to US$93.7 million.

General and administrative expenses for the quarter decreased by 26.6% year-over-year to US$288.8 million. Non-GAAP general and administrative expenses,were US$259.6 million,representing a 32.3% decrease year-over-year.

Total share-based compensation expenses,which were allocated to related operating costs and expenses,increased by 107.8% to US$30.0million in the third fiscal quarter of 2022. The increase is due to the grants of restricted share units of the Company to employees and directors in May 2021 with graded vesting over three years.

Operating Loss / Income and Operating Margin

Operating loss was US$141.2million,compared to an income ofUS$101.5 million in the same period of the prior fiscal year. Non-GAAP loss from operations for the quarter was US$111.2million,compared to an income ofUS$115.9million in the same period of the prior fiscal year.

Operating margin for the quarter was negative23.0%,compared to 8.5%in the same period of the prior fiscal year. Non-GAAP operating margin,which excludes share-based compensation expenses,for the quarter was negative18.1%,compared to 9.7% in the same period of the prior fiscal year.

Net Loss / Income and Net Loss per ADS

Net lossattributable to New Oriental for the quarter was US$122.4million,compared to an income ofUS$151.3 million in the same period of the prior fiscal year. Basic and diluted net loss per ADS attributable to New Oriental were US$0.72and US$0.72,respectively.

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

Non-GAAP net loss attributable to New Oriental for the quarter was US$95.5million,compared to an income ofUS$163.2 million in the same period of the prior fiscal year. Non-GAAP basic and diluted net loss per ADS attributable to New Oriental were US$0.56and US$0.56,respectively.

Cash Flow

Net operating cash outflow for the third fiscal quarter of 2022 was approximately US$235.0million and capital expenditures for the quarter were US$37.4million.

Balance Sheet

As of February 28,New Oriental had cash and cash equivalents of US$1,466.8million. In addition,the Company had US$915.1million in term deposits and US$2,028.1million in short-term investment.

New Oriental's deferred revenue balance,which is cash collected from registered students for courses and recognized proportionally as revenue as the instructions are delivered,at the end of the third quarter of fiscal year 2022 was US$971.3million,a decrease of 47.9% as compared to US$1,865.7 million at the end of the third quarter of fiscal year 2021. The decrease is primarilydue to the cessation of K-9 academic after-school tutoring services in order to comply with the government policies in China.

Financial Results for the Nine Months Ended February 28,2022

For the first nine months of fiscal year 2022,New Oriental reported net revenues of 2,581.2 million,representing a 15.8% decrease year-over-year.

Loss from operations for the first nine months of fiscal year 2022 was US$876.9 million,compared to an income ofUS$219.6 million in the same period of the prior fiscal year. Non-GAAP loss from operations for the first nine months of fiscal year 2022 was US$772.7 million,compared to an income ofUS$268.4 million in the same period of the prior fiscal year.

Operating margin for the first nine months of fiscal year 2022 wasnegative 34.0%,compared to 7.2% for the same period of the prior fiscal year. Non-GAAP operating margin,which excludes share-based compensation expenses for the first nine months of fiscal year 2022,wasnegative 29.9%,compared to 8.8% for the same period of the prior fiscal year.

Net loss attributable to New Oriental for the first nine months of fiscal year 2022 was US$998.4 million,compared to an income ofUS$379.9 million in the same period of the prior fiscal year. Basic and diluted net loss per ADS attributable to New Oriental for the first nine months of fiscal year 2022 amounted to US$5.89 and US$5.89,respectively.

Non-GAAP net loss attributable to New Oriental for the first nine months of fiscal year 2022 was US$885.9 million,compared to an income ofUS$416.9 million in the same period of the prior fiscal year. Non-GAAP basic and diluted net loss per ADS attributable to New Oriental for the first nine months of fiscal year 2022 amounted to US$5.22 and US$5.22,respectively.

Conference Call Information

New Oriental's management will host an earnings conference call at 8 AM on April 26,U.S. Eastern Time (8 PM on April 26,Beijing/Hong Kong Time).Participants can join the conference using the below options:

Dialling-in to the conference call:

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

Conference call registration link: http://apac.directeventreg.com/registration/event/7678797. It will automatically direct you to the registration page of "New Oriental Third Fiscal Quarter 2022 Earnings Conference Call" where you may fill in your details for RSVP. If it requires you to enter a participant conference ID,please enter "7678797".

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 registrant ID) 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 by phone at the following number until May 4,2022:

International:

+61 2 90034211

Passcode:

7678797

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 test preparation,language training for adults,education materials and distribution,online education,and other services. 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 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 decrease 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 / (loss) excluding share-based compensation expenses and gain / (loss) from fair value change of long-term investments,operating income / (loss) 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 / (loss) per ADS and per share excluding share-based compensation expenses and gain / (loss) from fair value change of long-term investments. 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 gain / (loss) from fair value change of long-term 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 expenses and gain / (loss) from fair value change of long-term 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. Sisi Zhao Ms. Rita Fong

New Oriental Education and Technology Group Inc. FTI Consulting

Tel: +86-10-6260-5568 Tel: +852 3768 4548

Email: zhaosisi@xdf.cn Email: rita.fong@fticonsulting.com

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

As of February 28

As of May 31

2022

2021

(Unaudited)

(Audited)

USD

USD

ASSETS:

Current assets:

Cash and cash equivalents

1,466,779

1,612,211

Term deposits

915,103

1,214,025

Short-term investments

2,028,129

3,434,726

Accounts receivable,net

14,314

8,667

Inventory,net

30,732

31,175

Prepaid expenses and other current assets,net

207,369

269,233

Amounts due from related parties,current

29,628

4,118

Total current assets

4,692,054

6,574,155

Restricted cash,non-current

44,463

19,916

Property and equipment,net

516,938

865,030

Land use rights,net

3,859

13,989

Amounts due from related parties,non-current

1,687

4,157

Long-term deposits

36,080

74,796

Intangible assets,291

4,836

Goodwill,net

73,757

73,254

Long-term investments,net

582,703

537,749

Deferred tax assets,non-current,net

18,675

103,587

Right-of-use assets

688,234

1,857,533

Other non-current assets

7,481

22,051

Total assets

6,669,222

10,151,053

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable (including accounts payable of the consolidated variable interest entities without recourse to

New Oriental of US$36,032 and US$25,108 as of May 31,2021 and February 28,respectively)

28,001

38,441

Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the

consolidated variable interest entities without recourse to New Oriental of US$900,877 and US$601,432 as of

May 31,respectively)

602,470

908,231

Income taxes payable (including income tax payable of the consolidated variable interest entities without

recourse to New Oriental of US$46,248 and US$64,019 as of May 31,respectively)

72,528

84,321

Amounts due to related parties (including amounts due to related parties of the consolidated variable interest

entities without recourse to New Oriental of US$33 and US$21 as of May 31,

respectively)

21

33

Deferred revenue (including deferred revenue of the consolidated variable interest entities without recourse to

New Oriental of US$1,923,007 and US$969,453 as of May 31,respectively)

971,255

1,926,386

Operating lease liability-current (including operating lease liabilities-current of the consolidated variable interest

entities without recourse to New Oriental of US$501,049 and US$210,787 as of May 31,2021 and February

28,respectively)

215,660

514,033

Total current liabilities

1,889,935

3,471,445

Deferred tax liabilities,non-current (including deferred tax liabilities of the consolidated variable interest entities

without recourse to New Oriental of US$12,924 and US$18,269 as of May 31,

respectively)

18,551

13,172

Unsecured senior notes (including unsecured senior notes of the consolidated variable interest entities without

recourse to the New Oriental of nil and nil as of May 31,respectively)

113,174

297,631

Operating lease liabilities (including operating lease liabilities of the consolidated variable interest entities

without recourse to New Oriental of US$1,333,961 and US$534,881 as of May 31,

respectively)

542,980

1,350,629

Total long-term liabilities

674,705

1,661,432

Total liabilities

2,564,640

5,132,877

Equity

New Oriental Education & Technology Group Inc. shareholders' equity

4,022,771

4,913,275

Non-controlling interests

81,811

104,901

Total equity

4,104,582

5,018,176

Total liabilities and equity

6,053

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 February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net revenues

614,091

1,498

Operating cost and expenses (note 1)

Cost of revenues

372,747

539,499

Selling and marketing

93,706

156,084

General and administrative

288,832

393,445

Total operating cost and expenses

755,285

1,089,028

Operating (loss)/income

(141,194)

101,470

Gain/(Loss) from fair value change of long-term investments

1,072

(2,443)

Other income,net

35,702

68,077

Provision for income taxes

(16,863)

(46,971)

(Loss)/Gain from equity method investments

(4,366)

6,509

Net (loss)/income

(125,649)

126,642

Add: Net loss attributable to non-controlling interests

3,210

24,684

Net (loss)/income attributable to New Oriental Education & Technology Group

Inc.'s shareholders

(122,439)

151,326

Net (loss)/income per share attributable to New Oriental-Basic (note 2)

(0.07)

0.09

Net (loss)/income per share attributable to New Oriental-Diluted (note 2)

(0.07)

0.09

Net (loss)/income per ADS attributable to New Oriental-Basic (note 2)

(0.72)

0.90

Net (loss)/income per ADS attributable to New Oriental-Diluted (note 2)

(0.72)

0.89

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 Three Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

General and administrative expenses

288,445

Less: Share-based compensation expenses in general and

administrative expenses

29,108

Non-GAAP general and administrative expenses

259,610

383,337

Total operating cost and expenses

755,028

Less: Share-based compensation expenses

29,962

14,422

Non-GAAP operating cost and expenses

725,323

1,074,606

Operating (loss)/income

(141,470

Add: Share-based compensation expenses

29,422

Non-GAAP operating (loss)/income

(111,232)

115,892

Operating margin

-23.0%

8.5%

Non-GAAP operating margin

-18.1%

9.7%

Net (loss)/income attributable to New Oriental

(122,326

Add: Share-based compensation expenses

28,008

9,467

Less: Gain/(loss) from fair value change of long-term

investments

1,443)

Non-GAAP net (loss)/income attributable to New Oriental

(95,503)

163,236

Net (loss)/income per ADS attributable to New Oriental - Basic

(note 2)

(0.72)

0.90

Net (loss)/income per ADS attributable to New Oriental -

Diluted (note 2)

(0.72)

0.89

Non-GAAP net (loss)/income per ADS attributable to New

Oriental - Basic (note 2)

(0.56)

0.97

Non-GAAP net (loss)/income per ADS attributable to New

Oriental - Diluted (note 2)

(0.56)

0.96

Weighted average shares used in calculating basic net

(loss)/income per ADS (note 2)

1,696,966,183

1,689,712,150

Weighted average shares used in calculating diluted net

(loss)/income per ADS (note 2)

1,695,315,497

Non-GAAP (loss)/income per share - basic

(0.06)

0.10

Non-GAAP (loss)/income per share - diluted

(0.06)

0.10

Notes:

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

For the Three Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Cost of revenues

48

2,393

Selling and marketing

692

1,921

General and administrative

29,108

Total

29,422

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

For the Three Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net cash (used in)/provided by operating activities

(234,965)

23,314

Net cash provided by/(used in) investing activities

753,586

(1,122,254)

Net cash (used in)/provided by financing activities

(66,727)

13,364

Effect of exchange rate changes

9,218

23,644

Net change in cash,cash equivalents and restricted cash

461,112

(1,061,932)

Cash,cash equivalents and restricted cash at beginning of period

1,050,130

2,648,124

Cash,cash equivalents and restricted cash at end of period

1,511,242

1,586,192

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

For the Nine Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net revenues

2,223

3,553

Operating costs and expenses (note 1):

Cost of revenues

1,506,464

1,458,028

Selling and marketing

371,109

406,555

General and administrative

1,580,514

980,342

Total operating costs and expenses

3,087

2,844,925

Operating (loss)/income

(876,864)

219,628

Loss from fair value change of investments

(13,251)

(4,597)

Other income,net

33,344

195,578

Provision for income taxes

(130,694)

(112,910)

(Loss)/gain from equity method investments

(46,144)

7,556

Net (loss)/income

(1,033,609)

305,255

Add: Net loss attributable to non-controlling interests

35,190

74,625

Net (loss)/income attributable to New Oriental Education &

Technology Group Inc.

(998,419)

379,880

Net (loss)/income per share attributable to New Oriental-Basic

(note 2)

(0.59)

0.23

Net (loss)/income per share attributable to New Oriental-Diluted

(note 2)

(0.59)

0.23

Net (loss)/income per ADS attributable to New Oriental-Basic

(note 2)

(5.89)

2.33

Net (loss)/income per ADS attributable to New Oriental-Diluted

(note 2)

(5.89)

2.32

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 Nine Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

General and administrative expenses

1,342

Less: Share-based compensation expenses in general and

administrative expenses

106,698

34,655

Non-GAAP general and administrative expenses

1,473,816

945,687

Total operating costs and expenses

3,925

Less: Share-based compensation expenses

104,184

48,735

Non-GAAP operating costs and expenses

3,353,903

2,796,190

Operating (loss)/income

(876,628

Add: Share-based compensation expenses

104,735

Non-GAAP operating (loss)/income

(772,680)

268,363

Operating margin

-34.0%

7.2%

Non-GAAP operating margin

-29.9%

8.8%

Net (loss)/income attributable to New Oriental

(998,880

Add: Share-based compensation expenses

99,269

32,425

Less: Loss from fair value change of long-term investments

(13,597)

Non-GAAP net (loss)/income to New Oriental

(885,899)

416,902

Net (loss)/income per ADS attributable to New Oriental-

Basic (note 2)

(5.89)

2.33

Net (loss)/income per ADS attributable to New Oriental-

Diluted (note 2)

(5.89)

2.32

Non-GAAP net (loss)/income per ADS attributable to New

Oriental - Basic (note 2)

(5.22)

2.56

Non-GAAP net (loss)/income per ADS attributable to New

Oriental - Diluted (note 2)

(5.22)

2.55

Weighted average shares used in calculating basic net

(loss)/income per ADS (note 2)

1,234,912

1,630,427,098

Weighted average shares used in calculating diluted net

(loss)/income per ADS (note 2)

1,637,362

Non-GAAP (loss)/income per share - basic

(0.52)

0.26

Non-GAAP (loss)/income per share - diluted

(0.52)

0.25

Notes:

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

For the Nine Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Cost of revenues

(157)

6,229

Selling and marketing

(2,357)

7,851

General and administrative

106,655

Total

104,735

Note 2: Each ADS represents ten common shares. For the three and nine months ended February 28,

the weighted average number of ADS and earnings per ADS have been retrospectively adjusted to reflect the

ADS ratio change from each ADS representing one common share to each ADS representing ten common

shares,2022.

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

For the Nine Months Ended February 28

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net cash (used in)/provided by operating activities

(1,309,800)

825,590

Net cash provided by/(used in) investing activities

1,406,960

(1,919,054)

Net cash (used in)/provided by financing activities

(179,986)

1,654,835

Effect of exchange rate changes

(38,059)

105,397

Net change in cash,cash equivalents and restricted cash

(120,885)

666,768

Cash,632,127

919,424

Cash,192

View original content:https://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-third-fiscal-quarter-ended-february-28-2022-301532876.html