BIG TREE GROUP, INC.
|
||
(Exact name of registrant as specified in its charter)
|
||
Colorado
(State or other jurisdiction of incorporation)
|
0-27845
(Commission File Number)
|
90-0287423
(IRS Employer Identification No.)
|
South Part 1-101, Nanshe Area, Pengnan Industrial Park, North Yingbinbei Road, Waisha Town, Longhu District, Shantou, Guangdong, China
|
515023
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant's telephone number, including area code
|
(86) 754 83238888
|
not applicable
|
(Former name or former address, if changed since last report)
|
Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Report.
|
Consolidated balance sheet data
|
June 30, 2013
|
|||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||
Total Assets
|
$
|
13,351,392
|
$
|
-
|
$
|
13,351,392
|
||||||
Salaries and related benefits payable
|
68,134
|
260,897
|
(a)
|
329,031
|
||||||||
Other payables
|
13,292
|
304,484
|
(a)
|
317,776
|
||||||||
Taxes payable
|
-
|
979,020
|
(a)
|
979,020
|
||||||||
Total Current Liabilities
|
11,795,070
|
1,544,401
|
13,339,471
|
|||||||||
Total Liabilities
|
11,795,070
|
1,544,401
|
13,339,471
|
|||||||||
Stockholders’ Equity (Deficit):
|
||||||||||||
Common stock ($0.00001 par value; 100,000,000 shares authorized; 10,350,192 shares issued and outstanding at June 30, 2013)
|
104
|
-
|
104
|
|||||||||
Additional paid-in capital
|
302,399
|
-
|
302,399
|
|||||||||
Retained earnings
|
3,061,883
|
(1,507,872
|
)
|
(a)
|
1,544,011
|
|||||||
Accumulated other comprehensive income (loss)
|
67,633
|
(36,529
|
)
|
(a)
|
31,104
|
|||||||
Advance due from related party
|
(1,875,697
|
)
|
-
|
(1,875,697
|
)
|
|||||||
Total Stockholders’ Equity (Deficit)
|
1,556,322
|
(1,544,401
|
)
|
11,921
|
||||||||
Total Liabilities and Stockholders’ Equity (Deficit)
|
$
|
13,351,392
|
$
|
-
|
$
|
13,351,392
|
(a)
|
To increase current liabilities by $1,544,401, to reduce net income by $199,400 and $299,329 for the three and six months ended June 30, 2013 to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest, to reduce beginning retained earnings by $1,208,543 to reflect the accrual of such taxes and penalties for the 2012 and 2011 period, and to decrease accumulated other comprehensive income by $36,529.
|
Consolidated statement of operations and comprehensive income
|
For the Three Months Ended
June 30, 2013
|
|||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||
Gross profit
|
$
|
889,136
|
$
|
-
|
$
|
889,136
|
||||||
Operating expenses
|
453,334
|
41,983
|
(a)
|
495,317
|
||||||||
Operating income
|
435,802
|
(41,983
|
)
|
393,819
|
||||||||
Other income (expenses)
|
(102,329
|
)
|
(53,988
|
)
|
(a)
|
(156,317
|
)
|
|||||
Income before income taxes
|
333,473
|
(95,971
|
)
|
237,502
|
||||||||
Income taxes
|
-
|
(103,429
|
)
|
(a)
|
(103,429
|
)
|
||||||
Net income (loss)
|
333,473
|
(199,400
|
)
|
134,073
|
||||||||
Foreign currency translation income
|
53,392
|
(21,559
|
)
|
(a)
|
31,833
|
|||||||
Comprehensive Income (loss):
|
$
|
386,865
|
$
|
(220,959
|
)
|
$
|
165,906
|
|||||
Net Income (Loss) Per Common Share
|
||||||||||||
Basic
|
$
|
0.03
|
$
|
(0.02
|
)
|
$
|
0.01
|
|||||
Diluted
|
$
|
0.03
|
$
|
(0.02
|
)
|
$
|
0.01
|
Consolidated statement of operations and comprehensive income
|
For the Six Months Ended
June 30, 2013
|
|||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||
Gross profit
|
$
|
1,583,786
|
$
|
-
|
$
|
1,583,786
|
||||||
Operating expenses
|
999,928
|
78,710
|
(a)
|
1,078,638
|
||||||||
Operating income
|
583,858
|
(78,710
|
)
|
505,148
|
||||||||
Other expenses
|
(185,004
|
)
|
(59,866
|
)
|
(a)
|
(244,870
|
)
|
|||||
Income before income taxes
|
398,854
|
(138,576
|
)
|
260,278
|
||||||||
Income taxes
|
-
|
(160,753
|
)
|
(a)
|
(160,753
|
)
|
||||||
Net income (loss)
|
398,854
|
(299,329
|
)
|
99,525
|
||||||||
Foreign currency translation income
|
70,930
|
(28,423
|
)
|
(a)
|
42,507
|
|||||||
Comprehensive income (loss):
|
$
|
469,784
|
$
|
(327,752
|
)
|
$
|
142,032
|
|||||
Net Income (Loss) Per Common Share
|
||||||||||||
Basic
|
$
|
0.04
|
$
|
(0.03
|
)
|
$
|
0.01
|
|||||
Diluted
|
$
|
0.04
|
$
|
(0.03
|
)
|
$
|
0.01
|
(a)
|
To reduce net income by $199,400 and $299,329 for the three and six months ended June 30, 2013 to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest and to decrease foreign currency translation income by $21,559 and $28,423 for the three and six months ended June 30, 2013, respectively.
|
Consolidated balance sheet data
|
September 30, 2013
|
||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
|||||||||
Total Assets
|
$
|
12,750,012
|
$
|
-
|
$
|
12,750,012
|
|||||
Salaries and related benefits payable
|
71,872
|
305,005
|
(a)
|
376,877
|
|||||||
Other payables
|
9,112
|
355,289
|
(a)
|
364,401
|
|||||||
Taxes payable
|
5,218
|
1,138,265
|
(a)
|
1,143,483
|
|||||||
Total Current Liabilities
|
10,135,200
|
1,798,559
|
11,933,759
|
||||||||
Total Liabilities
|
10,135,200
|
1,798,559
|
11,933,759
|
||||||||
Stockholders’ Equity (Deficit):
|
|||||||||||
Common stock ($0.00001 par value; 100,000,000 shares authorized; 10,350,192 shares issued and outstanding at September 30, 2013)
|
104
|
-
|
104
|
||||||||
Additional paid-in capital
|
302,399
|
-
|
302,399
|
||||||||
Retained earnings
|
3,653,677
|
(1,751,008
|
)
|
(a)
|
1,902,669
|
||||||
Accumulated other comprehensive income (loss)
|
95,477
|
(47,551
|
)
|
(a)
|
47,926
|
||||||
Advance due from related party
|
(1,436,845
|
)
|
-
|
(1,436,845
|
)
|
||||||
Total Stockholders’ Equity (Deficit)
|
2,614,812
|
(1,798,559
|
)
|
816,253
|
|||||||
Total Liabilities and Stockholders’ Equity (Deficit)
|
$
|
12,750,012
|
$
|
-
|
$
|
12,750,012
|
(a)
|
To increase current liabilities by $1,798,559, to reduce net income by $243,136 and $542,465 for the three and nine months ended September 30, 2013 to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest, to reduce beginning retained earnings by $1,208,543 to reflect the accrual of such taxes and penalties for the 2012 and 2011 period, and to decrease accumulated other comprehensive income by $47,551.
|
Consolidated statement of operations and comprehensive income
|
For the Three Months Ended
September 30, 2013
|
|||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||
Gross profit
|
$
|
1,172,794
|
$
|
-
|
$
|
1,172,794
|
||||||
Operating expenses
|
470,685
|
42,350
|
(a)
|
513,035
|
||||||||
Operating income
|
702,109
|
(42,350
|
)
|
695,759
|
||||||||
Other expenses
|
(110,315
|
)
|
(48,627
|
)
|
(a)
|
(158,942
|
)
|
|||||
Income before income taxes
|
591,794
|
(90,977
|
)
|
500,817
|
||||||||
Income taxes
|
-
|
(152,159
|
)
|
(a)
|
(152,159
|
)
|
||||||
Net income (loss)
|
591,794
|
(243,136
|
)
|
348,658
|
||||||||
Foreign currency translation income
|
27,844
|
(11,022
|
)
|
(a)
|
16,822
|
|||||||
Comprehensive income (loss):
|
$
|
619,638
|
$
|
(254,158
|
)
|
$
|
365,480
|
|||||
Net Income (Loss) Per Common Share
|
||||||||||||
Basic
|
$
|
0.06
|
$
|
(0.03
|
)
|
$
|
0.03
|
|||||
Diluted
|
$
|
0.06
|
$
|
(0.03
|
)
|
$
|
0.03
|
Consolidated statement of operations and comprehensive income
|
For the Nine Months Ended
September 30, 2013
|
|||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||
Gross profit
|
$
|
2,756,580
|
$
|
-
|
$
|
2,756,580
|
||||||
Operating expenses
|
1,470,613
|
121,060
|
(a)
|
1,591,673
|
||||||||
Operating income
|
1,285,967
|
(121,060
|
)
|
1,164,907
|
||||||||
Other expenses
|
(295,319
|
)
|
(108,493
|
)
|
(a)
|
(403,812
|
)
|
|||||
Income before income taxes
|
990,648
|
(229,553
|
)
|
761,095
|
||||||||
Income taxes
|
-
|
(312,392
|
)
|
(a)
|
(312,392
|
)
|
||||||
Net income (loss)
|
990,648
|
(542,465
|
)
|
448,183
|
||||||||
Foreign currency translation income
|
98,774
|
(39,445
|
)
|
(a)
|
59,329
|
|||||||
Comprehensive income (loss):
|
$
|
1,089,422
|
$
|
(581,910
|
)
|
$
|
507,512
|
|||||
Net Income (Loss) Per Common Share
|
||||||||||||
Basic
|
$
|
0.11
|
$
|
(0.07
|
)
|
$
|
0.04
|
|||||
Diluted
|
$
|
0.11
|
$
|
(0.07
|
)
|
$
|
0.04
|
(a)
|
To reduce net income by $243,136 and $542,465 for the three and nine months ended September 30, 2013 to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest and to decrease foreign currency translation income by $11,022 and $39,445 for the three and nine months ended September 30, 2013.
|
Big Tree Group, Inc.
|
|
Date: June 5, 2014
|
By: /s/ Wei Lin
|
Wei Lin, Chief Executive Officer and Chairman of the Board of Directors
|