Exhibit 99.1 

TAL Education Group Announces Unaudited Financial Results for the

Second Fiscal Quarter Ended August 31, 2025

and Issues Notice of Annual General Meeting

(Beijing–October 30, 2025)—TAL Education Group (NYSE: TAL) (“TAL” or the “Company”), a smart learning solutions provider in China, today announced its unaudited financial results for the second quarter of fiscal year 2026 ended August 31, 2025 and issued notice of Annual General Meeting.

Highlights for the Second Quarter of Fiscal Year 2026

- Net revenues were US$861.4 million, compared to net revenues of US$619.4 million in the same period of the prior year.

- Income from operations was US$96.1 million, compared to income from operations of US$47.6 million in the same period of the prior year.

- Non-GAAP income from operations, which excluded share-based compensation expenses, was US$107.8 million, compared to non-GAAP income from operations of US$64.5 million in the same period of the prior year.

- Net income attributable to TAL was US$124.1 million, compared to net income attributable to TAL of US$57.4 million in the same period of the prior year.

- Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$135.8 million, compared to non-GAAP net income attributable to TAL of US$74.3 million in the same period of the prior year.

- Basic net income per American Depositary Share (“ADS”) was US$0.22, and diluted net income per ADS was US$0.21. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both US$0.24. Three ADSs represent one Class A common share.

- Cash, cash equivalents and short-term investments totaled US$3,248.8 million as of August 31, 2025, compared to US$3,618.4 million as of February 28, 2025.

Highlights for the Six Months Ended August 31, 2025

- Net revenues were US$1,436.4 million, compared to net revenues of US$1,033.5 million in the same period of the prior year.

- Income from operations was US$110.4 million, compared to income from operations of US$30.3 million in the same period of the prior year.

- Non-GAAP income from operations, which excluded share-based compensation expenses, was US$133.0 million, compared to non-GAAP income from operations of US$65.4 million in the same period of the prior year.

- Net income attributable to TAL was US$155.4 million, compared to net income attributable to TAL of US$68.8 million in the same period of the prior year.

- Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$177.9 million, compared to non-GAAP net income attributable to TAL of US$103.9 million in the same period of the prior year.

- Basic and diluted net income per ADS were both US$0.26. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both US$0.30.

Financial Data——Second Quarter and First Six Months of Fiscal Year 2026

(In US$ thousands, except per ADS data and percentages)

	Three Months Ended
	August 31,
	2024		2025		Pct. Change
Net revenues		619,361		861,353		39.1	%
Income from operations		47,622		96,097		101.8	%
Non-GAAP income from operations		64,520		107,849		67.2	%
Net income attributable to TAL		57,431		124,084		116.1	%
Non-GAAP net income attributable to TAL		74,329		135,836		82.7	%
Net income per ADS attributable to TAL – basic		0.09		0.22		129.6	%
Net income per ADS attributable to TAL – diluted		0.09		0.21		130.0	%
Non-GAAP net income per ADS attributable to TAL – basic		0.12		0.24		94.2	%
Non-GAAP net income per ADS attributable to TAL – diluted		0.12		0.24		94.6	%

	Six Months Ended
	August 31,
	2024		2025		Pct. Change
Net revenues		1,033,548		1,436,352		39.0	%
Income from operations		30,292		110,443		264.6	%
Non-GAAP income from operations		65,396		132,958		103.3	%
Net income attributable to TAL		68,833		155,366		125.7	%
Non-GAAP net income attributable to TAL		103,937		177,881		71.1	%
Net income per ADS attributable to TAL – basic		0.11		0.26		132.4	%
Net income per ADS attributable to TAL – diluted		0.11		0.26		133.1	%
Non-GAAP net income per ADS attributable to TAL – basic		0.17		0.30		76.2	%
Non-GAAP net income per ADS attributable to TAL – diluted		0.17		0.30		76.7	%

"We delivered progress across our core businesses in the second quarter of fiscal year 2026. Both our enrichment learning programs and learning devices contributed to revenue growth, sequentially and year-over-year. Ongoing investments in user experience, technology, and educational model innovations continue to drive this momentum." said Alex Peng, TAL's President and Chief Financial Officer.

Mr. Peng added, "Strategically, we will continue to allocate resources on key areas critical to achieving sustainable growth. Our goal is to deliver transformative learning solutions that empower students' holistic development while expanding access to high-quality educational content. "

Financial Results for the Second Quarter of Fiscal Year 2026

Net Revenues

In the second quarter of fiscal year 2026, TAL reported net revenues of US$861.4 million, representing a 39.1% increase from US$619.4 million in the second quarter of fiscal year 2025.

Operating Costs and Expenses

In the second quarter of fiscal year 2026, operating costs and expenses were US$766.7 million, representing a 34.0% increase from US$572.0 million in the second quarter of fiscal year 2025. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$755.0 million, representing a 36.0% increase from US$555.1 million in the second quarter of fiscal year 2025.

Cost of revenues increased by 36.8% to US$370.3 million from US$270.6 million in the second quarter of fiscal year 2025. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 37.6% to US$369.8 million, from US$268.8 million in the second quarter of fiscal year 2025.

Selling and marketing expenses increased by 46.9% to US$267.3 million from US$181.9 million in the second quarter of fiscal year 2025. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 48.6% to US$264.4 million, from US$177.9 million in the second quarter of fiscal year 2025.

General and administrative expenses increased by 8.0% to US$129.1 million from US$119.5 million in the second quarter of fiscal year 2025. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 11.5% to US$120.8 million, from US$108.3 million in the second quarter of fiscal year 2025.

Total share-based compensation expenses allocated to the related operating costs and expenses decreased by 30.5% to US$11.8 million in the second quarter of fiscal year 2026 from US$16.9 million in the same period of fiscal year 2025.

Gross Profit

Gross profit increased by 40.8% to US$491.0 million from US$348.7 million in the second quarter of fiscal year 2025. The gross margin for the second quarter of fiscal year 2026 was 57.0%, compared to 56.3% in the same period of the prior year.

Income from Operations

Income from operations was US$96.1 million in the second quarter of fiscal year 2026, compared to income from operations of US$47.6 million in the second quarter of fiscal year 2025. Non-GAAP income from operations, which excluded share-based compensation expenses, was US$107.8 million, compared to Non-GAAP income from operations of US$64.5 million in the same period of the prior year.

Other Income

Other income was US$67.1 million for the second quarter of fiscal year 2026, compared to other income of US$20.5 million in the second quarter of fiscal year 2025.

Impairment Loss on Long-term Investments

Impairment loss on long-term investment was US$1.4 million for the second quarter of fiscal year 2026, compared to US$4.9 million in the same period of fiscal year 2025.

Income Tax Expense

Income tax expense was US$51.1 million in the second quarter of fiscal year 2026, compared to US$25.6 million of income tax expense in the second quarter of fiscal year 2025.

Net Income attributable to TAL Education Group

Net income attributable to TAL was US$124.1 million in the second quarter of fiscal year 2026, compared to net income attributable to TAL of US$57.4 million in the second quarter of fiscal year 2025. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$135.8 million, compared to Non-GAAP net income attributable to TAL of US$74.3 million in the second quarter of fiscal year 2025.

Basic and Diluted Net Income per ADS

Basic net income per ADS was US$0.22, and diluted net income per ADS was US$0.21 in the second quarter of fiscal year 2026. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both US$0.24 in the second quarter of fiscal year 2026.

Cash Flow

Net cash used in operating activities for the second quarter of fiscal year 2026 was US$58.1 million.

Cash, Cash Equivalents, and Short-Term Investments

As of August 31, 2025, the Company had US$1,542.2 million of cash and cash equivalents and US$1,706.6 million of short-term investments, compared to US$1,771.3 million of cash and cash equivalents and US$1,847.1 million of short-term investments as of February 28, 2025.

Deferred Revenue

As of August 31, 2025, the Company’s deferred revenue balance was US$822.7 million, compared to US$671.2 million as of February 28, 2025.

Financial Results for the First Six Months of Fiscal Year 2026

Net Revenues

For the first six months of fiscal year 2026, TAL reported net revenues of US$1,436.4 million, representing a 39.0% increase from US$1,033.5 million in the first six months of fiscal year 2025.

Operating Costs and Expenses

In the first six months of fiscal year 2026, operating costs and expenses were US$1,328.2 million, representing a 32.3% increase from US$1,004.1 million in the first six months of fiscal year 2025. Non-GAAP operating costs and expenses, which excluded share-based compensation expenses, were US$1,305.7 million, representing a 34.7% increase from US$969.0 million in the first six months of fiscal year 2025.

Cost of revenues increased by 33.8% to US$629.9 million from US$470.6 million in the first six months of fiscal year 2025. Non-GAAP cost of revenues, which excluded share-based compensation expenses, increased by 34.8% to US$628.8 million from US$466.5 million in the first six months of fiscal year 2025.

Selling and marketing expenses increased by 47.2% to US$448.1 million from US$304.3 million in the first six months of fiscal year 2025. Non-GAAP selling and marketing expenses, which excluded share-based compensation expenses, increased by 49.4% to US$442.1 million from US$296.0 million in the first six months of fiscal year 2025.

General and administrative expenses increased by 9.2% to US$250.2 million from US$229.2 million in the first six months of fiscal year 2025. Non-GAAP general and administrative expenses, which excluded share-based compensation expenses, increased by 13.7% to US$234.8 million from US$206.6 million in the first six months of fiscal year 2025.

Total share-based compensation expenses allocated to the related operating costs and expenses decreased by 35.9% to US$22.5 million in the first six months of fiscal year 2026 from US$35.1 million in the same period of fiscal year 2025.

Gross Profit

Gross profit increased by 43.3% to US$806.4 million from US$562.9 million in the first six months of fiscal year 2025. The gross margin for the first six months of fiscal year 2026 was 56.1%, compared to 54.5% in the same period of the prior year.

Income from Operations

Income from operations was US$110.4 million in the first six months of fiscal year 2026, compared to income from operations of US$30.3 million in the same period of the prior year. Non-GAAP income from operations, which excluded share-based compensation expenses, was US$133.0 million, compared to US$65.4 million Non-GAAP income from operations in the same period of the prior year.

Other Income

Other income was US$76.5 million for the first six months of fiscal year 2026, compared to other income of US$33.6 million in the same period of the prior year.

Impairment Loss on Long-term Investments

Impairment loss on long-term investments was US$1.4 million for the first six months of fiscal year 2026, compared to US$8.7 million for the first six months of fiscal year 2025.

Income Tax Expense

Income tax expense was US$62.2 million in the first six months of fiscal year 2026, compared to US$27.9 million for the first six months of fiscal year 2025.

Net Income Attributable to TAL Education Group

Net income attributable to TAL was US$155.4 million in the first six months of fiscal year 2026, compared to net income attributable to TAL of US$68.8 million in the first six months of fiscal year 2025. Non-GAAP net income attributable to TAL, which excluded share-based compensation expenses, was US$177.9 million, compared to US$103.9 million Non-GAAP income attributable to TAL in the same period of the prior year.

Basic and Diluted Net Income per ADS

Basic and diluted net income per ADS were both US$0.26 in the first six months of fiscal year 2026. Non-GAAP basic and diluted net income per ADS, which excluded share-based compensation expenses, were both US$0.30 in the first six months of fiscal year 2026.

Cash Flow

Net cash provided by operating activities for the first six months of fiscal year 2026 was US$289.7 million.

Share Repurchase

On July 28, 2025, TAL’s board of directors authorized a new share repurchase program under which the Company may repurchase up to US$600 million of the Company’s common shares over the next 12 months. Between July 31 and October 29, 2025, the Company has repurchased 4,195,065 common shares at an aggregate consideration of approximately US$134.7 million.

TAL to Hold Annual General Meeting on November 14, 2025

The Company announced that it will hold its annual general meeting of shareholders (the “AGM”) at TAL Building No.1, Courtyard No. 9, Qixin Middle Street, Changping District, Beijing, China, on November 14, 2025 at 3:00PM (Beijing time). No proposal will be submitted to shareholders for approval at the AGM. Instead, the AGM will serve as an open forum for shareholders and beneficial owners of the Company’s ADSs to discuss Company’s affairs with management.

The board of directors of the Company has fixed the close of business on November 3, 2025 (Eastern Standard Time) as the record date (the “Record Date”). Holders of record of the Company’s common shares at the close of business on the Record Date are entitled to notice of the AGM and any adjournment or postponement thereof. Beneficial owners of the Company’s ADSs are welcome to attend the AGM in person.

The notice of the AGM is available on the Investor Relations section of the Company’s website at https://ir.100tal.com/. The Company has filed its annual report on Form 20-F (the “Annual Report”), which includes the Company’s audited financial statements for the fiscal year ended February 28, 2025, with the U.S. Securities and Exchange Commission (the “SEC”). The Company’s Annual Report can be accessed on the Investor Relations section of its website at https://ir.100tal.com, as well as on the SEC’s website at http://www.sec.gov.

Conference Call

The Company will host a conference call and live webcast to discuss its financial results for the second fiscal quarter of fiscal year 2026 ended August 31, 2025 at 8:00 a.m. Eastern Time on October 30, 2025 (8:00 p.m. Beijing time on October 30, 2025).

Please note that you will need to pre-register for conference call participation at https://register-conf.media-server.com/register/BId11d22b63571450197297e0a9753b9bd.

Upon registration, you will receive an email containing participant dial-in numbers and unique Direct Event Passcode. This information will allow you to gain immediate access to the call. Participants may pre-register at any time, including up to and after the call start time.

A live and archived webcast of the conference call will be available on the Investor Relations section of TAL's website at https://ir.100tal.com/.

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, TAL Education Group’s strategic and operational plans contain forward-looking statements. The Company may also make written or oral forward-looking statements in its reports filed with, 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 the Company’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: the Company’s ability to continue to provide competitive learning services and products; the Company’s ability to continue to recruit, train and retain talents; the Company’s ability to improve the content of current course offerings and develop new courses; the Company’s ability to maintain and enhance its brand; the Company’s ability to maintain and continue to improve its teaching results; and the Company’s ability to compete effectively against its competitors. Further information regarding these and other risks is included in the Company’s reports filed with, or furnished to the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and TAL Education Group undertakes no duty to update such information or any forward-looking statement, except as required under applicable law.

About TAL Education Group

TAL Education Group is a smart learning solutions provider in China. The acronym “TAL” stands for “Tomorrow Advancing Life”, which reflects our vision to promote top learning opportunities for students through both high-quality teaching and content, as well as leading edge application of technology in the education experience. TAL Education Group offers comprehensive learning solutions to students from all ages through diversified class formats. Our learning solutions mainly cover enrichment learnings programs and some academic subjects in and out of China. Our ADSs trade on the New York Stock Exchange under the symbol “TAL”.

About Non-GAAP Financial Measures

In evaluating its business, TAL considers and uses the following measures defined as non-GAAP financial measures by the SEC as supplemental metrics to review and assess its operating performance: non-GAAP cost of revenues, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating costs and expenses, non-GAAP income from operations, non-GAAP net income attributable to TAL, non-GAAP basic and non-GAAP diluted net income per ADS. To present each of these non-GAAP measures, the Company excludes share-based compensation expenses. 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 table captioned “Reconciliations of non-GAAP measures to the most comparable GAAP measures” set forth at the end of this release.

TAL believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding share-based compensation expenses that may not be indicative of its operating performance from a cash perspective. TAL believes that both management and investors benefit from 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 TAL’s historical performance and liquidity. TAL computes its non-GAAP financial measures using the same consistent method from quarter to quarter and from period to period. TAL 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 non-GAAP measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be for the foreseeable future a significant recurring expense in the Company’s 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.

For further information, please contact:

Jackson Ding

Investor Relations

TAL Education Group

Tel: +86 10 5292 6669-8809 

Email: ir@tal.com

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

	As of February 28, 2025			As of August 31, 2025
ASSETS
Current assets
Cash and cash equivalents	$	1,771,260		$	1,542,194
Restricted cash, current		187,846			205,973
Short-term investments		1,847,120			1,706,603
Inventory, net		104,876			133,021
Amounts due from related parties, current		37			28
Prepaid expenses and other current assets		215,781			264,313
Total current assets		4,126,920			3,852,132
Restricted cash, non-current		32,625			33,242
Property and equipment, net		472,366			499,833
Deferred tax assets		3,487			1,741
Rental deposits		22,131			25,273
Intangible assets, net		394			48,382
Goodwill		155			45,704
Land use rights, net		182,880			184,640
Amounts due from related parties, non-current		96			98
Long-term investments		305,105			367,111
Long-term prepayments and other non-current assets		27,844			28,194
Operating lease right-of-use assets		329,064			366,289
Total assets	$	5,503,067		$	5,452,639
LIABILITIES AND EQUITY
Current liabilities
Accounts payable	$	146,300		$	157,374
Deferred revenue, current		624,272			777,669
Amounts due to related parties, current		93			89
Accrued expenses and other current liabilities		582,227			649,957
Operating lease liabilities, current		88,453			103,780
Total current liabilities		1,441,345			1,688,869
Deferred revenue, non-current		46,955			44,984
Deferred tax liabilities		3,474			13,737
Operating lease liabilities, non-current		244,895			269,551
Total liabilities		1,736,669			2,017,141
Equity
Class A common shares		154			154
Class B common shares		49			49
Treasury stock		-			(17	)
Additional paid-in capital		4,294,819			3,781,362
Statutory reserve		179,537			177,230
Accumulated deficit		(624,078	)		(466,405	)
Accumulated other comprehensive loss		(83,914	)		(56,586	)
Total TAL Education Group's equity		3,766,567			3,435,787
Non-controlling interests		(169	)		(289	)
Total equity		3,766,398			3,435,498
Total liabilities and equity	$	5,503,067		$	5,452,639

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share, ADS, per share and per ADS data)

	For the Three Months Ended August 31,						For the Six Months Ended August 31,
	2024			2025			2024			2025
Net revenues	$	619,361		$	861,353		$	1,033,548		$	1,436,352
Cost of revenues (note 1)		270,632			370,340			470,640			629,911
Gross profit		348,729			491,013			562,908			806,441
Operating expenses (note 1)
Selling and marketing		181,900			267,286			304,328			448,059
General and administrative		119,499			129,107			229,181			250,226
Total operating expenses		301,399			396,393			533,509			698,285
Government subsidies		292			1,477			893			2,287
Income from operations		47,622			96,097			30,292			110,443
Interest income, net		20,397			14,161			42,919			32,883
Other income		20,466			67,076			33,617			76,548
Impairment loss on long-term investments		(4,925	)		(1,410	)		(8,692	)		(1,410	)
Income before income tax expense and loss from equity method investments		83,560			175,924			98,136			218,464
Income tax expense		(25,635	)		(51,080	)		(27,930	)		(62,158	)
Loss from equity method investments		(587	)		(819	)		(1,572	)		(1,074	)
Net income		57,338			124,025			68,634			155,232
Add: Net loss attributable to noncontrolling interests		93			59			199			134
Total net income attributable to TAL Education Group	$	57,431		$	124,084		$	68,833		$	155,366
Net income per common share
Basic	$	0.28		$	0.65		$	0.34		$	0.79
Diluted		0.28			0.64			0.34			0.78
Net income per ADS (note 2)
Basic	$	0.09		$	0.22		$	0.11		$	0.26
Diluted		0.09			0.21			0.11			0.26
Weighted average shares used in calculating net income per common share
Basic		201,768,916			189,830,408			201,668,024			195,905,541
Diluted		204,949,839			192,494,611			205,166,141			198,687,649

Note1: Share-based compensation expenses are included in the operating costs and expenses as follows:

	For the Three Months				For the Six Months
	Ended August 31,				Ended August 31,
	2024		2025		2024		2025
Cost of revenues	$	1,793	$	503	$	4,155	$	1,125
Selling and marketing expenses		3,953		2,905		8,328		5,976
General and administrative expenses		11,152		8,344		22,621		15,414
Total	$	16,898	$	11,752	$	35,104	$	22,515

Note 2: Three ADSs represent one Class A common Share.

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF

Comprehensive income

(In thousands of U.S. dollars)

	For the Three Months Ended August 31,				For the Six Months Ended August 31,
	2024		2025		2024		2025
Net income	$	57,338	$	124,025	$	68,634	$	155,232
Other comprehensive income, net of tax		24,744		11,355		17,164		27,342
Comprehensive income		82,082		135,380		85,798		182,574
Add: Comprehensive loss attributable to noncontrolling interests		2,378		53		2,333		120
Comprehensive income attributable to TAL Education Group	$	84,460	$	135,433	$	88,131	$	182,694

TAL EDUCATION GROUP

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF

Cash flows

(In thousands of U.S. dollars)

	For the Three Months Ended August 31,						For the Six Months Ended August 31,
	2024			2025			2024			2025
Net cash (used in)/provided by operating activities	$	(576	)	$	(58,095	)	$	246,217		$	289,690
Net cash (used in)/provided by investing activities		(193,669	)		563,331			(318,304	)		36,022
Net cash used in financing activities		(6,799	)		(281,885	)		(6,794	)		(535,989	)
Effect of exchange rate changes		3,576			(328	)		2,359			(45	)
Net (decrease)/increase in cash, cash equivalents and restricted cash		(197,468	)		223,023			(76,522	)		(210,322	)
Cash, cash equivalents and restricted cash at the beginning of period	$	2,578,422		$	1,558,386		$	2,457,476		$	1,991,731
Cash, cash equivalents and restricted cash at the end of period	$	2,380,954		$	1,781,409		$	2,380,954		$	1,781,409

TAL EDUCATION GROUP

Reconciliation of Non-GAAP Measures to the Most Comparable GAAP Measures

(In thousands of U.S. dollars, except share, ADS, per share and per ADS data)

	For the Three Months Ended August 31,				For the Six Months Ended August 31,
	2024		2025		2024		2025
Cost of revenues	$	270,632	$	370,340	$	470,640	$	629,911
Share-based compensation expense in cost of revenues		1,793		503		4,155		1,125
Non-GAAP cost of revenues		268,839		369,837		466,485		628,786
Selling and marketing expenses		181,900		267,286		304,328		448,059
Share-based compensation expense in selling and marketing expenses		3,953		2,905		8,328		5,976
Non-GAAP selling and marketing expenses		177,947		264,381		296,000		442,083
General and administrative expenses		119,499		129,107		229,181		250,226
Share-based compensation expense in general and administrative expenses		11,152		8,344		22,621		15,414
Non-GAAP general and administrative expenses		108,347		120,763		206,560		234,812
Operating costs and expenses		572,031		766,733		1,004,149		1,328,196
Share-based compensation expense in operating costs and expenses		16,898		11,752		35,104		22,515
Non-GAAP operating costs and expenses		555,133		754,981		969,045		1,305,681
Income from operations		47,622		96,097		30,292		110,443
Share based compensation expenses		16,898		11,752		35,104		22,515
Non-GAAP income from operations (note 3)		64,520		107,849		65,396		132,958
Net income attributable to TAL Education Group		57,431		124,084		68,833		155,366
Share based compensation expenses		16,898		11,752		35,104		22,515
Non-GAAP net income attributable to TAL Education Group (note 3)	$	74,329	$	135,836	$	103,937	$	177,881
Net income per ADS
Basic	$	0.09	$	0.22	$	0.11	$	0.26
Diluted		0.09		0.21		0.11		0.26
Non-GAAP Net income per ADS
Basic	$	0.12	$	0.24	$	0.17	$	0.30
Diluted		0.12		0.24		0.17		0.30
ADSs used in calculating net income per ADS
Basic		605,306,748		569,491,224		605,004,072		587,716,623
Diluted		614,849,517		577,483,833		615,498,423		596,062,947
ADSs used in calculating Non-GAAP net income per ADS
Basic		605,306,748		569,491,224		605,004,072		587,716,623
Diluted		614,849,517		577,483,833		615,498,423		596,062,947

Note 3: The tax effect of share-based compensation expenses was immaterial in the second quarter and in the first six months of fiscal year 2026.