TAL Education Group logo

TAL Education Group

TAL | NYSE
Chart Builder DCF Calculator
$11.82
+$0.01 (+0.08%)
At close: Sep 21, 2026, 4:00 PM ET
$11.82
$0 (0.00%)
After-hours: Sep 21, 2026, 4:00 PM ET
TTM
Period Ending
Q4 2026
Feb 27, 2026
Q3 2026
Nov 29, 2025
Q2 2026
Aug 30, 2025
Q1 2026
May 30, 2025
Q4 2025
Feb 27, 2025
Q3 2025
Nov 29, 2024
Q2 2025
Aug 30, 2024
Q1 2025
May 30, 2024
Q4 2024
Feb 27, 2024
Q3 2024
Nov 29, 2023
Q2 2024
Aug 30, 2023
Q1 2024
May 30, 2023
Q4 2023
Feb 27, 2023
Q3 2023
Nov 29, 2022
Q2 2023
Aug 30, 2022
Q1 2023
May 30, 2022
Q4 2022
Feb 27, 2022
Q3 2022
Nov 29, 2021
Q2 2022
Aug 30, 2021
Q1 2022
May 30, 2021
Q4 2021
Feb 27, 2021
Q3 2021
Nov 29, 2020
Q2 2021
Aug 30, 2020
Q1 2021
May 30, 2020
Net Income
532.47M 278.65M 171.13M 104.48M 84.6M 88.34M 41.31M 21.79M -34.65M -70.5M -98.13M -136.82M -135.61M -204.32M -252.11M -1.08B -1.14B -1.17B -1.12B -273.77M -90.04M -74.64M -2.85M -32.22M
Depreciation & Amortization
n/a n/a n/a n/a n/a 29.87M 29.87M 29.87M 29.87M 40.7M 40.7M 40.7M 40.7M n/a n/a n/a n/a 160.99M 160.99M 160.99M 160.99M 115.19M 115.19M 115.19M
Stock-Based Compensation
33.34M 47.67M 52.35M 57.5M 64.94M 71.12M 77.61M 81.59M 88.9M 94.72M 101.06M 107.61M 108.57M 82.38M 94.86M 133.87M 174.83M 379.64M 392.86M 363.73M 329.55M 242.55M 218.65M 210.2M
Other Working Capital
52.64M 2.56M 2.56M 2.56M 2.56M -3.94M -3.94M -3.94M -3.94M -118.29M -118.29M -118.29M -118.29M n/a n/a n/a n/a -212.01M -212.01M -212.01M -212.01M 17.64M 17.64M 17.64M
Other Non-Cash Items
72.59M 315.29M 308.01M 427.04M 338.48M 488.56M 359.59M 332.99M 260.84M 264.73M 134.8M 206.97M 34.4M 170.26M 109.67M 899.12M 961.28M 34.3M 809.92M -58.74M 584.62M 990.67M 1.07B 922.1M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -242.4M -242.4M -242.4M -242.4M -58.34M -58.34M -58.34M
Change in Working Capital
-36.51M -51.51M -51.51M -51.51M -51.51M -38.78M -38.78M -38.78M -38.78M -138.72M -138.72M -138.72M -138.72M n/a n/a n/a n/a 212.01M 212.01M 212.01M 212.01M -17.64M -17.64M -17.64M
Operating Cash Flow
601.89M 590.1M 441.4M 498.92M 397.92M 600.51M 469.59M 427.45M 306.17M 288.96M 137.73M 177.75M 7.36M -113.5M -209.4M -206.7M -161.82M -626.51M 218.1M 161.82M 954.73M 1.2B 1.29B 1.08B
Capital Expenditures
214.54M -111.73M -489.77M -489.77M -489.77M -490.78M -112.74M -112.74M -112.74M -110.33M -110.33M -110.33M -110.33M n/a n/a n/a n/a -245.06M -287.26M -355.06M -408.26M -341.27M -339.17M -271.37M
Cash Acquisitions
1.62M n/a n/a n/a n/a n/a n/a n/a n/a -250K -250K -250K -250K n/a n/a n/a n/a -3.86M -3.86M -3.86M -3.86M -7.03M -7.03M -7.03M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.53B -2.53B -2.53B -2.53B -546.75M -546.75M -546.75M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.76M 1.76M 1.76M 1.76M 578.49M 578.49M 578.49M
Other Investing Acitivies
-178.3M -14.09M -492.7M -1.25B -847.03M -458.89M -453.3M -77.75M 207.81M 157.11M 465.16M -89.38M -301.63M 1.99B 1.89B 2.26B 2.31B 846.65M 571.47M 580.94M 303.59M -458.07M -319.72M -346.97M
Investing Cash Flow
-177.07M -14.09M -492.7M -1.25B -847.03M -571.63M -566.04M -190.48M 95.07M 157.11M 465.16M -89.38M -301.63M 1.99B 1.89B 2.26B 2.31B -1.94B -2.25B -2.31B -2.64B -774.63M -594.08M -553.52M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
-646.49M -13.15M -13.15M -13.15M -13.15M -233.56M -233.56M -233.56M -233.56M -66.37M -66.37M -66.37M -66.37M n/a n/a n/a n/a -9.85M -9.85M -9.85M -9.85M n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.39M -666.94M -529.62M -254.54M -427K 275.7M 227.18M 151.7M 462K -233.25M -245.39M -167.65M -66.18M -4.87B -4.86B -4.85B -4.8B 3.3B 4.8B 4.8B 4.79B 1.49B 264.05M 261.53M
Financial Cash Flow
-644.52M -679.68M -542.36M -267.28M -13.17M 42.14M -6.38M -81.85M -233.1M -233.25M -245.39M -167.65M -66.18M -4.87B -4.86B -4.85B -4.8B 3.3B 4.8B 4.8B 4.79B 1.49B 264.05M 261.53M
Net Cash Flow
-206.24M -102.85M -599.55M -1.02B -465.75M 66.09M -96.13M 152.83M 162.57M 214.14M 351.62M -91.48M -386.88M -3.03B -6.11B -360.37M -5.2B -1.81B 3.13B -2.35B 3.1B 1.91B 952.04M 785.72M
Free Cash Flow
816.43M 478.37M 329.67M 387.19M 286.2M 487.77M 356.86M 314.71M 193.44M 178.63M 27.41M 67.43M -102.97M -113.5M -209.4M -206.7M -161.82M -871.57M -69.16M -193.24M 546.47M 856.52M 953.86M 808.93M
Adj. Free Cash Flow
783.09M 430.71M 277.32M 329.69M 221.26M 416.66M 279.25M 233.12M 104.54M 83.91M -73.66M -40.18M -211.54M -195.88M -304.26M -340.57M -336.65M -1.25B -462.02M -556.97M 216.92M 613.97M 735.21M 598.72M
Maintenance CapEx
283.25M -53.24M -355.53M -355.53M -355.53M -365.65M -63.36M -63.36M -63.36M -110.33M -110.33M -110.33M -110.33M n/a n/a n/a n/a -82.61M -82.61M -89.14M -89.14M -151.47M -151.47M -144.95M
Growth CapEx
-68.7M -58.49M -134.23M -134.23M -134.23M -125.12M -49.38M -49.38M -49.38M n/a n/a n/a n/a n/a n/a n/a n/a -162.44M -204.64M -265.92M -319.12M -189.8M -187.7M -126.42M
Owner Earnings
885.13M 536.86M 85.86M 143.38M 42.39M 234.86M 406.24M 364.09M 242.81M 178.63M 27.41M 67.43M -102.97M -113.5M -209.4M -206.7M -161.82M -709.12M 135.48M 72.68M 865.59M 1.05B 1.14B 935.35M

© 2026 bestshares.com. All rights reserved.