New Oriental Announces Results for the Second Fiscal Quarter Ended November 30, 2022

BEIJING,Jan. 17,2023 --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 second fiscal quarter ended November 30,2022,which is the second quarter of New Oriental's fiscal year 2023.

Financial Highlights for the Second Fiscal Quarter Ended November 30,2022

Total net revenues decreased by 3.1% year-over-year to US$638.2 million for the second fiscal quarter of 2023.

Operating loss was US$2.5 million,compared to the loss of US$768.1 million in the same period of the prior fiscal year.

Net income attributable to New Oriental was US$0.7 million,compared to the loss of US$936.5 million in the same period of the prior fiscal year.

Key Financial Results

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

2Q FY2023

2Q FY2022 (5)

% of change

Net revenues

638,214

658,321

-3.1%

Operating loss

(2,488)

(768,103)

-99.7%

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

16,303

(737,058)

102.2%

Net income/ (loss) attributable to New Oriental

732

(936,510)

100.1%

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

17,750

(901,625)

102.0%

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

0.00

(5.52)

100.1%

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

diluted

0.00

(5.52)

100.0%

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

Oriental - basic (2)(3)(4)

0.11

(5.31)

102.0%

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

Oriental - diluted (2)(3)(4)

0.10

(5.31)

101.8%

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

1H FY2023

1H FY2022

% of change

Net revenues

1,383,036

1,967,132

-29.7%

Operating income/ (loss)

75,501

(735,670)

110.3%

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

113,347

(661,448)

117.1%

Net income/ (loss) attributable to New Oriental

66,734

(875,980)

107.6%

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

101,456

(790,396)

112.8%

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

0.39

(5.17)

107.6%

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

diluted

0.38

(5.17)

107.4%

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

Oriental - basic (2)(3)(4)

0.60

(4.66)

112.8%

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

diluted (2)(3)(4)

0.58

(4.66)

112.5%

(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 gain / (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.

(5) The key financial results for the second fiscal quarter of 2022 have not been previously released.

Operating Highlights for the Second Fiscal Quarter Ended November 30,2022

The total number of schools and learning centers was 708 as of November 30,an increase of 2 compared to 706 as of August 31,2022 and a decrease of 585 compared to 1,293 as of November 30,2021,respectively. The total number of schools was 95 as of November 30,2022.

Michael Yu,New Oriental's Executive Chairman,commented,"It is encouraging to see a continuously strong momentum of our overall businessin the second fiscal quarter of this year,which marks a fresh start after downsizing throughout the last fiscal year. Our remaining key businesses started to show a steady trend of recovery after several years of pandemic disruption. In this fiscal quarter,our overseas test preparation and overseas study consulting businesses increased by approximately 17% and 14% year over year,respectively. Simultaneously,our educational new business initiatives sustained a strong growth and generated meaningful profit in this fiscal quarter. The non-academic tutoring business was rolled out in over 60 cities,with 477,000 enrollments in this fiscal quarter,while the intelligent learning system and devices were adopted in around 60 cities,with 108,000 active paid users in this fiscal quarter. With these solid financial results and positive customer feedback,we are increasingly confident in the promising prospects of our new businesses,as well as our ability to capture emerging opportunities in these rapidly-growing markets."

Chenggang Zhou,New Oriental's Chief Executive Officer,added,"By the end of this fiscal quarter,the total number of schools and learning centers remained at 708. We focus more strategically on business opportunities in the major markets of higher-tier cities,and proactively leverage our existing infrastructure and education resources for both the remaining key businesses and new educational initiatives across cities. The continued investment in maintaining our online-merge-offline teaching system provides flexibility and high teaching quality to our customers amid the pandemic. Koolearn.com has made significant progress in its private label products and livestreaming e-commerce business,and have achieved breakthroughs in our business operations and financial performance. While DONG FANG ZHEN XUAN(东方甄选) has become a well-known platform for promoting healthy,top-quality and cost-effective products to the public,it continues to expand its product selection and SKUs through proactive cooperation with third parties,coupled with increase in our DONG FANG ZHEN XUAN private label products. By focusing on improving product capabilities and developing diverse cultural content,DONG FANG ZHEN XUAN has yielded millions of revenues and a loyal customer base in the first half of this fiscal year."

Stephen Zhihui Yang,New Oriental's Executive President and Chief Financial Officer,"Despite the fact that the second quarter is traditionally the slowest quarter of the year,we still managed to generate non-GAAP operating profit of US$16.3 million for the quarter. We recorded a positive operating cash flow of US$173.7 million and by the end of this fiscal quarter,our cash and cash equivalents,term deposits and short-term investments totaled approximately US$4.2 billion. We will continue to ramp up our effort in all aspects to accelerate our recovery and pursue profitable growth. We are confident in delivering more value to our customers,society and shareholders in the long term."

Share Repurchase

On July 26,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. As of January 16,2023,the Company repurchased an aggregate of approximately 3.1 million ADSs for approximately US$79.0 million from the open market under the share repurchase program.

Financial Results for the Second Fiscal Quarter Ended November 30,2022

Net Revenues

For the second fiscal quarter of 2023,New Oriental reported net revenues of US$638.2 million,representing a 3.1% decrease year over year. The decline was mainly due to the cessation of K-9 academic after-school tutoring services in complying with the government policies in China.

Operating Costs and Expenses

Operating costs and expenses for the quarter were US$640.7million,representing a 55.1% decrease year-over-year. Non-GAAP operating costs and expenses for the quarter,which exclude share-based compensation expenses,were US$621.9million,representing a 55.4% decreaseyear-over-year. The decrease was primarily due to the reduction of facilities and number of staff as a result of the downsizing in fiscal year 2022.

Cost of revenues decreased by 31.6% year-over-year to US$336.2 million.

Selling and marketing expenses decreased by 15.0% year-over-year to US$95.5 million.

General and administrative expenses for the quarter decreased by 74.6% year-over-year to US$209.0 million. Non-GAAP general and administrative expenses,were US$190.9 million,representing a 75.7% decrease year-over-year.

Total share-based compensation expenses,which were allocated to related operating costs and expenses,decreased by 39.5% to US$18.8 million in the second fiscal quarter of 2023.

Operating Income / Loss and Operating Margin

Operating loss was US$2.5 million,compared to the loss of US$768.1 million in the same period of the prior fiscal year. Non-GAAP income from operations for the quarter was US$16.3 million,compared to the loss of US$737.1 million in the same period of the prior fiscal year.

Operating margin for the quarter was negative 0.4%,compared to negative 116.7% in the same period of the prior fiscal year. Non-GAAP operating margin,which excludes share-based compensation expenses,for the quarter was 2.6%,compared to negative 112.0% 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$0.7 million,compared to the loss of US$936.5 million in the same period of the prior fiscal year. Basic and diluted net income per ADS attributable to New Oriental were US$0.00 and US$0.00,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$17.8 million,compared to the loss of US$901.6 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$0.11 and US$0.10,respectively.

Cash Flow

Net cash flow generated from operation for the second fiscal quarter of 2023 was approximately US$173.7 million and capital expenditures for the quarter were US$11.4 million.

Balance Sheet

As of November 30,New Oriental had cash and cash equivalents of US$1,029.9 million. In addition,the Company had US$1,033.2 million in term deposits and US$2,145.7 million in short-term investments.

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 second quarter of fiscal year 2023 was US$1,139.1 million,an increase of 6.9% as compared to US$1,065.8 million at the end of the second quarter of fiscal year 2022.

Financial Results for the Six Months Ended November 30,2022

For the first six months of fiscal year 2023,New Oriental reported net revenues of US$1,383.0 million,representing a 29.7% decrease year-over-year.

Operating income was US$75.5 million,compared to a loss of US$735.7 million in the same period of the prior fiscal year. Non-GAAP operating income for the first six months of fiscal year 2023 was US$113.3 million,compared to a loss of US$661.4 million in the same period of the prior fiscal year.

Operating margin for the first six months of fiscal year 2023 was 5.5%,compared to negative 37.4% for the same period of the prior fiscal year. Non-GAAP operating margin,which excludes share-based compensation expenses for the first six months of fiscal year 2023,was8.2%,compared to negative 33.6% for the same period of the prior fiscal year.

Net income attributable to New Oriental for the first six months of fiscal year 2023 was US$66.7 million,compared to a loss of US$876.0 million in the same period of the prior fiscal year. Basic and diluted net income per ADS attributable to New Oriental for the first six months of fiscal year 2023 amounted to US$0.39 and US$0.38,respectively.

Non-GAAP net income attributable to New Oriental for the first six months of fiscal year 2023 was US$101.5 million,compared to a loss of US$790.4 million in the same period of the prior fiscal year. Non-GAAP basic and diluted net income per ADS attributable to New Oriental for the first six months of fiscal year 2023 amounted to US$0.60 and US$0.58,respectively.

Koolearn's Financial Highlights for the Six Months Ended November 30,2022

New Oriental's subsidiary,Koolearn Technology Holdings Limited ("Koolearn"),a leading online extracurricular education service provider and a well known private label products and livestreaming e-commerce platform in China listed on the Hong Kong Stock Exchange,announced its financial results under International Financial Reporting Standards ("IFRS") for the first six months of fiscal year 2023. Koolearn's financial information in this section is presented in accordance with IFRS.

For the first six months ended November 30,Koolearn recorded revenues of RMB 2,080.1 million (US$293.5 million),a 590.2% increase from revenues from continuing operations of RMB301.4 million in the same period of the prior fiscal year,and recorded a net profit of RMB585.3 million (US$82.6 million),a 638.5% increase from net loss from continuing operations of RMB108.7 million in the same period of the prior fiscal year. Koolearn's gross profit was RMB982.5 million (US$138.6 million) and gross profit margin was 47.2% for the six months ended November 30,2022.

The translations of RMB amounts into U.S. dollars in this section are presented solely for the convenience of the readers. The conversion of RMB into U.S. dollars is based on the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of November 30,which was RMB7.0879 to US$1.00. The percentages stated in this section are calculated based on the RMB amounts.

Koolearn's Proposed Change of Company Name

On January 5,Koolearn proposed a change of company name from "Koolearn Technology Holding Limited" ("新東方在綫科技控股有限公司")to "East Buy Holding Limited" (東方甄選控股有限公司") as part of reassessment by Koolearn's board of directors to fully encompass the direction of Koolearn's current business and future outlook.

Outlook for the Third Quarter of the Fiscal Year 2023

New Oriental expects total net revenues in the third quarter of the fiscal year 2023 (December 1,2022 to February 28,2023) to be in the range of US$702.8 million to US$719.8 million,representing year-over-year increase in the range of 14% to 17%.

The projected increase of revenue in our functional currency Renminbi is expected to be in the range of 24% to 27% for the third quarter of the fiscal year 2023.

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 January 17,U.S. Eastern Time (9 PM on January 17,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/BI7e732066495e450bb411f6b75a1cac60. It will automatically direct you to the registration page of "New Oriental FY 2023 Q2 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/ht5qqwzg first. The replay will be available until January 17,2024.

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 third quarter of fiscal year 2023,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/ (loss) excluding share-based compensation expenses and gain/ (loss) from fair value change of 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 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 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 gain / (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 November 30

As of May 31

2022

2022

(Unaudited)

(Audited)

USD

USD

ASSETS:

Current assets:

Cash and cash equivalents

1,029,865

1,148,637

Restricted cash,current

67,183

-

Term deposits

1,033,173

1,140,066

Short-term investments

2,145,655

1,902,254

Accounts receivable,net

27,837

16,430

Inventory,net

74,612

27,925

Prepaid expenses and other current assets,net

228,591

215,402

Amounts due from related parties,current

10,480

23,245

Total current assets

4,617,396

4,473,959

Restricted cash,non-current

25,776

45,890

Property and equipment,net

345,832

402,690

Land use rights,net

3,373

3,627

Amounts due from related parties,non-current

1,704

3,365

Long-term deposits

26,040

33,409

Intangible assets,net

28,962

2,800

Goodwill,net

105,783

70,803

Long-term investments,net

399,149

437,919

Deferred tax assets,non-current,net

51,323

20,038

Right-of-use assets

413,755

531,102

Other non-current assets

4,460

9,064

Total assets

6,023,553

6,034,666

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

81,529

22,289

Accrued expenses and other current liabilities

435,523

510,264

Income taxes payable

119,484

75,650

Amounts due to related parties

214

226

Deferred revenue

1,139,080

933,062

Operating lease liability,current

147,190

168,623

Total current liabilities

1,923,020

1,710,114

Deferred tax liabilities,non-current

17,608

19,240

Unsecured senior notes

15,103

65,394

Operating lease liabilities,non-current

324,736

446,394

Total long-term liabilities

357,447

531,028

Total liabilities

2,280,467

2,241,142

Equity

New Oriental Education & Technology Group Inc. shareholders' equity

3,607,181

3,705,506

Non-controlling interests

135,905

88,018

Total equity

3,743,086

3,793,524

Total liabilities and equity

6,666

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 November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net revenues

638,214

658,321

Operating cost and expenses (note 1)

Cost of revenues

336,196

491,676

Selling and marketing

95,525

112,378

General and administrative

208,981

822,370

Total operating cost and expenses

640,702

1,426,424

Operating loss

(2,488)

(768,103)

Gain/(loss) from fair value change of investments

271

(5,746)

Other income/(loss),net

26,320

(46,283)

Provision for income taxes

(3,942)

(94,852)

Loss from equity method investments

(3,575)

(35,618)

Net income/(loss)

16,586

(950,602)

Add: Net (gain)/loss attributable to non-controlling interests

(15,854)

14,092

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

Technology Group Inc.'s shareholders

732

(936,510)

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

Basic (note 2)

0.00

(0.55)

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

Diluted (note 2)

0.00

(0.55)

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

(note 2)

0.00

(5.52)

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

Diluted (note 2)

0.00

(5.52)

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 November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

General and administrative expenses

208,370

Less: Share-based compensation expenses in

general and administrative expenses

18,114

36,340

Non-GAAP general and administrative expenses

190,867

786,030

Total operating cost and expenses

640,424

Less: Share-based compensation expenses

18,791

31,045

Non-GAAP operating cost and expenses

621,911

1,395,379

Operating loss

(2,103)

Add: Share-based compensation expenses

18,045

Non-GAAP operating income/(loss)

16,303

(737,058)

Operating margin

-0.4%

-116.7%

Non-GAAP operating margin

2.6%

-112.0%

Net income/(loss) attributable to New Oriental

732

(936,510)

Add: Share-based compensation expenses

17,289

29,139

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

investments

271

(5,746)

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

Oriental

17,750

(901,625)

Net income/(loss) per ADS attributable to New

Oriental- Basic (note 2)

0.00

(5.52)

Net income/(loss) per ADS attributable to New

Oriental- Diluted (note 2)

0.00

(5.52)

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

New Oriental - Basic (note 2)

0.11

(5.31)

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

New Oriental - Diluted (note 2)

0.10

(5.31)

Weighted average shares used in calculating basic

net income/(loss) per ADS (note 2)

1,689,218,254

1,696,966,183

Weighted average shares used in calculating diluted

net income/(loss) per ADS (note 2)

1,994,459

1,183

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

0.01

(0.53)

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

0.01

(0.53)

Notes:

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

follows:

For the Three Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Cost of revenues

116

(1,379)

Selling and marketing

561

(3,916)

General and administrative

18,340

Total

18,045

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

For the Three Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net cash provided by/ (used in) operating activities

173,670

(628,322)

Net cash (used in )/ provided by investing activities

(54,203)

474,055

Net cash used in financing activities

(97,758)

(112,178)

Effect of exchange rate changes

(35,997)

(32,765)

Net change in cash,cash equivalents and restricted cash

(14,288)

(299,210)

Cash,cash equivalents and restricted cash at beginning of

period

1,137,112

1,349,340

Cash,cash equivalents and restricted cash at end of period

1,122,824

1,050,130

NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

For the Six Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net revenues

1,036

1,132

Operating costs and expenses (note 1):

Cost of revenues

648,263

1,133,717

Selling and marketing

194,269

277,403

General and administrative

465,003

1,291,682

Total operating costs and expenses

1,307,535

2,702,802

Operating income/(loss)

75,501

(735,670)

Loss from fair value change of investments

(47)

(14,323)

Other income/(loss),net

58,218

(2,358)

Provision for income taxes

(27,285)

(113,831)

Loss from equity method investments

(5,220)

(41,778)

Net income/(loss)

101,167

(907,960)

Add: Net (gain)/loss attributable to non-controlling interests

(34,433)

31,980

Net income/(loss) attributable to New Oriental Education

& Technology Group Inc.

66,734

(875,980)

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

Basic (note 2)

0.04

(0.52)

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

Diluted (note 2)

0.04

(0.52)

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

Basic (note 2)

0.39

(5.17)

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

Diluted (note 2)

0.38

(5.17)

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 Six Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

General and administrative expenses

465,682

Less: Share-based compensation expenses in general

and administrative expenses

36,699

77,476

Non-GAAP general and administrative expenses

428,304

1,214,206

Total operating costs and expenses

1,802

Less: Share-based compensation expenses

37,846

74,222

Non-GAAP operating costs and expenses

1,269,689

2,628,580

Operating income/(loss)

75,670)

Add: Share-based compensation expenses

37,222

Non-GAAP operating income/(loss)

113,347

(661,448)

Operating margin

5.5%

-37.4%

Non-GAAP operating margin

8.2%

-33.6%

Net income/(loss) attributable to New Oriental

66,980)

Add: Share-based compensation expenses

34,675

71,261

Less: Loss from fair value change of investments

(47)

(14,323)

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

101,456

(790,396)

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

0.39

(5.17)

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

0.38

(5.17)

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

Basic (note 2)

0.60

(4.66)

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

Diluted (note 2)

0.58

(4.66)

Weighted average shares used in calculating basic net

income/(loss) per ADS (note 2)

1,695,055,767

1,875,271

Weighted average shares used in calculating diluted net

income/(loss) per ADS (note 2)

1,196,397

1,271

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

0.06

(0.47)

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

0.06

(0.47)

Notes:

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

follows:

For the Six Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Cost of revenues

6

(205)

Selling and marketing

1,141

(3,049)

General and administrative

36,476

Total

37,222

Note 2: Each ADS represents ten common shares. For the three and six months ended November 30,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 Six Months Ended November 30

2022

2021

(Unaudited)

(Unaudited)

USD

USD

Net cash provided by/ (used in) operating activities

358,917

(1,074,835)

Net cash (used in )/ provided by investing activities

(249,499)

653,374

Net cash used in financing activities

(117,751)

(113,259)

Effect of exchange rate changes

(63,370)

(47,277)

Net change in cash,cash equivalents and restricted cash

(71,703)

(581,997)

Cash,194,527

1,632,127

Cash,130

View original content:https://www.prnewswire.com/news-releases/new-oriental-announces-results-for-the-second-fiscal-quarter-ended-november-30-2022-301723254.html