New Oriental Education & Technology Group Inc.
NYSE:EDU · New York Stock Exchange
-$0.65 today
Vol 0.18M · Avg 0.75M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:EDU · Revenue to Net Income
Key Ratios
Analysis
$5.4B of revenue converted into $420.6M of net income for the selected period. Gross margin is 54.8% and net margin is 7.3%, showing how much revenue survives after costs and taxes. EPS is $2.63, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.9B +13.6% | $4.3B +43.9% | $3.0B -3.5% | $3.1B -27.4% | $4.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.2B +6.5% | $2.1B +45.5% | $1.4B -19.7% | $1.8B -13.9% | $2.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.7B +20.1% | $2.3B +42.5% | $1.6B +17.6% | $1.4B -39.7% | $2.2B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 55.4% +3.0pp | 52.5% -0.5pp | 53.0% +9.5pp | 43.5% -8.9pp | 52.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.2B +16.8% | $1.9B +36.8% | $1.4B -40.1% | $2.3B +11.6% | $2.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.3B +19.7% | $1.9B +36.8% | $1.4B -40.1% | $2.3B +9.9% | $2.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $106.8M +0.0% | $106.8M -12.9% | $122.7M -36.8% | $194.2M -15.6% | $230.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $595.4M +9.8% | $542.0M +27.6% | $424.8M +150.9% | -$834.2M -251.2% | $551.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.1% -0.4pp | 12.6% -1.6pp | 14.2% +41.0pp | -26.9% -39.8pp | 12.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $428.3M +22.2% | $350.4M +84.4% | $190.0M +119.3% | -$982.5M -937.8% | $117.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 8.7% +0.6pp | 8.1% +1.8pp | 6.3% +38.0pp | -31.6% -34.4pp | 2.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $119.6M -22.1% | $153.6M +34.2% | $114.5M -7.4% | $123.5M -12.7% | $141.5M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $311.0K +4.4% | $298.0K -57.9% | $707.0K -82.5% | $4.0M -40.0% | $6.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $93.9M +11.1% | $84.5M -24.2% | $111.4M +209.8% | -$101.5M -151.7% | $196.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $522.1M +20.1% | $434.9M +44.3% | $301.4M +127.8% | -$1.1B -445.6% | $313.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 10.7% +0.6pp | 10.1% +0.0pp | 10.1% +45.0pp | -34.9% -42.2pp | 7.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $146.3M +33.4% | $109.7M +66.0% | $66.1M -51.5% | $136.3M +63.1% | $83.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $372.4M +20.3% | $309.6M +74.6% | $177.3M +114.9% | -$1.2B -455.2% | $334.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.6% +0.4pp | 7.2% +1.3pp | 5.9% +44.2pp | -38.2% -46.1pp | 7.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +21.1% | $2 +72.7% | $1 +115.7% | -$7 -450.0% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +27.8% | $2 +80.0% | $1 +114.3% | -$7 -450.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $162.0M -2.0% | $165.4M -1.5% | $167.8M -1.1% | $169.6M +3.1% | $164.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $162.0M -3.0% | $166.9M -1.0% | $168.6M -0.6% | $169.6M +2.7% | $165.2M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Smithfield Foods, Inc.
NASDAQ:SFD
$9.86B
Pilgrim's Pride Corporation
NASDAQ:PPC
$6.75B
Campbell Soup Company
NASDAQ:CPB
$6.31B
Conagra Brands, Inc.
NYSE:CAG
$6.30B
Ingredion Incorporated
NYSE:INGR
$6.18B
Lamb Weston Holdings, Inc.
NYSE:LW
$6.12B
Adtalem Global Education Inc.
ATGE
$3.87B
Grand Canyon Education, Inc.
NASDAQ:LOPE
$3.75B
Stride, Inc.
NYSE:LRN
$3.47B
TAL Education Group
NYSE:TAL
$620.35M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does EDU generate?
New Oriental Education & Technology Group Inc. (EDU) reported $4.90B of revenue in fiscal 2025.
Is EDU profitable?
New Oriental Education & Technology Group Inc. (EDU) reported $372.44M of net income, with a net margin of 7.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.