WEB NEWS CFO Trail
Comments & Business Outlook
(UNAUDITED)
For the Three Months Ended
For the Six Months Ended
June 30,
June 30,
2014
2013
2014
2013
(As Restated)
(As Restated)
Revenues
$
4,831,712
$
11,863,274
$
9,600,367
$
19,310,975
Cost of revenues
4,267,757
10,974,138
8,276,112
17,727,189
Gross profit
563,955
889,136
1,324,255
1,583,786
OPERATING EXPENSES:
Selling expenses
162,410
181,734
307,474
295,925
Rent - related party
136,583
58,041
195,449
115,394
General and administrative
317,387
255,542
670,077
667,319
Total operating expenses
616,380
495,317
1,173,000
1,078,638
Operating (loss) income
(52,425
)
393,819
151,255
505,148
OTHER INCOME (EXPENSES):
Other income (expenses)
24,645
(32,335
)
8,558
(41,043
)
Realized gain (loss)from foreign currency exchange
42,409
(58,239
)
121,774
(74,351
)
Gain from change in fair value of derivative liabilities
30,694
-
103,328
-
Interest expense, net
(80,951
)
(65,743
)
(434,705
)
(129,476
)
Total other income (expenses)
16,797
(156,317
)
(201,045
)
(244,870
)
(Loss) income before income taxes
(35,628
)
237,502
(49,790
)
260,278
Income taxes
6,359
(103,429
)
(59,278
)
(160,753
)
Net (loss) income
$
(29,269
)
$
134,073
$
(109,068
)
$
99,525
COMPREHENSIVE (LOSS) INCOME:
Net (loss) income
$
(29,269
)
$
134,073
$
(109,068
)
$
99,525
Foreign currency translation income (loss)
4,179
31,833
(22,297
)
42,507
COMPREHENSIVE (LOSS) INCOME
$
(25,090
)
$
165,906
$
(131,365
)
$
142,032
NET (LOSS) INCOME PER COMMON SHARE:
Basic
$
(0.00
)
$
0.01
$
(0.01
)
$
0.01
Diluted
$
(0.00
)
$
0.01
$
(0.01
)
$
0.01
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic
12,812,447
10,350,192
10,886,205
10,347,699
Diluted
12,812,447
10,350,192
10,886,205
10,347,699
Management Discussion and Analysis
Revenues Our consolidated revenues for the three months ended June 30, 2014 decreased 59.3% as compared to the same period in 2013. Our consolidated revenues for the six months ended June 30, 2014 decreased 50.3% as compared to the same period in 2013. The decrease in revenues for the three and six months ended June 30, 2014 as compared to the same period in 2013 was primarily due to the decrease of sales in BT Brunei. For the six months ended June 30, 2014, approximately 30% of the total revenue of BT Brunei is recorded as gross basis, compared to the same period in 2013, where approximately 100% of the total revenue of BT Brunei is recorded as gross basis primarily due to the nature of the sales transactions pursuant to the criteria outlined in ASC 605-45-45 for revenue recognition on gross basis as principal versus net basis as agent. For the three and six months ended June 30, 2014, as compared to the same period in 2013, the gross sales decreased by 60% and 50%, respectively. For the three and six months ended June 30, 2014, BT Shantou’s revenues decreased by approximately $0.3 million and $0.1 million respectively, from the comparable period in 2013. This decrease was primarily due to a decrease in sales of second quarter 2014 to one customer, Always Trading International Limited (“Always”), which we accounted for on a gross basis as a principal. For the six months ended June 30, 2014 and 2013, sales to Always accounted for 44.7% and 21.9% of total sales, respectively. For the three and six months ended June 30, 2014, BT Brunei’s revenues decreased by approximately $6.7 million and $9.6 million, respectively, as compared to the same periods ended June 30, 2013. Our revenue accounted for on a net basis as an agent increased during the three and six months ended June 30, 2014 as compared to the same periods ended June 30, 2013, mainly due to the nature of the sales transactions completed in the comparative periods.
Our strategy is to utilize BT Brunei to continue to increase our customer base for export sales of toys, while continuing to expand our domestic distribution sales channels within China through BT Shantou. In connection with our export sale, we are susceptible to the fluctuations and uncertainty of international trading conditions, currency exchange rates, and global financial crisis. In addition, due to the inflation and continuous appreciation of RMB in the past few years which has resulted in an increase in the wholesale price of toys, we will continue to face challenges in finding ways to effectively compete in the pricing of toy products in our domestic and export markets while maintaining our margins. We expect our revenues to keep in 2014 as 2013 as we continue to expand our export sales efforts, however we cannot predict our revenues and cannot assure that our revenues will increase.
Net Income (Loss)
As a results of the discussion above, our net (loss) income for the second quarter of 2014 and 2013 amounted to $(29,269), or $(0.00) per common share (basic and diluted) and $134,073, or $0.01 per common share (basic and diluted), respectively. Our net (loss) income for the six months ended June 30, 2014 and 2013 amounted to $(109,068), or $(0.01) per common share (basic and diluted) and $99,525, or $0.01 per common share (basic and diluted), respectively. The decrease was primarily due to decrease in revenues and lower gross profit and higher general and administrative expenses.
Investor Alert
Item 4.02 Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Report.
On May 20, 2014, the Board of Directors of Big Tree Group, Inc. determined that certain of our consolidated financial statements could no longer be relied upon as a result of an error in these financial statements, including:
• our unaudited condensed consolidated balance sheet as of June 30, 2013 and the related condensed consolidated statements of operations and comprehensive income for the three and six months ended June 30, 2013; and
• our unaudited condensed consolidated balance sheet as of September 30, 2013 and the related condensed consolidated statements of operations and comprehensive income for the three and nine months ended September 30, 2013. . Based upon analysis of our current tax research and interpretations of China tax regulations, we have determined that our subsidiary, Big Tree International Co., Ltd., a Brunei company, may be considered a non-resident PRC company and may be subject to China income taxes and other payroll benefit taxes. Accordingly, we have decided to accrue China income taxes and payroll benefit taxes pursuant to China tax regulations. Currently, we are reviewing our corporate tax structure and plan on restructuring our tax structure to ensure that Big Tree International Co., Ltd. is not subject to such taxes in China. We have previously restated our audited consolidated financial statements as of December 31, 2012 and for the year then ended, as well as our unaudited consolidated financial statements at March 31, 2013 and for the three months then ended, to reflect errors in those financial statements based upon this analysis.
Our Quarterly Report on Form 10-Q for the three and six months ended June 30, 2014, when filed, will reflect the following restatements in our unaudited consolidated financial statements at June 30, 2013 and for the three and six months then ended:
• an increase in our current liabilities by $1,544,401, • a reduction in our net income by $199,400 or $0.02 per common share (basic and diluted), and $299,329 or $0.03 per common share (basic and diluted) for the three and six months ended June 30, 2013, respectively, to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest, • a reduction in the beginning retained earnings by $1,208,543 to reflect the accrual of such taxes and penalties for the 2012 and 2011 periods, and • a decrease in accumulated other comprehensive income by $36,529.
Comments & Business Outlook
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
For the Three Months Ended
March 31,
2014
2013
(As Restated)
Revenues
$
4,768,655
$
7,447,701
Cost of revenues
4,008,355
6,753,051
Gross profit
760,300
694,650
OPERATING EXPENSES:
Selling expenses
145,064
114,191
Rent - related party
58,866
57,353
General and administrative
352,690
411,777
Total operating expenses
556,620
583,321
Operating income
203,680
111,329
OTHER INCOME (EXPENSES):
Other income (expenses)
(16,087
)
(8,708
)
Realized gain (loss) from foreign currency transactions
79,365
(16,112
)
Gain from change in fair value of derivative liabilities
72,634
-
Interest expense, net
(353,754
)
(63,733
)
Total other income (expenses)
(217,842
)
(88,553
)
(Loss) income before income taxes
(14,162
)
22,776
Income taxes
(65,637
)
(57,324
)
Net loss
$
(79,799
)
$
(34,548
)
COMPREHENSIVE LOSS:
Net loss
$
(79,799
)
$
(34,548
)
Foreign currency translation (loss) income
(26,476
)
10,674
COMPREHENSIVE LOSS
$
(106,275
)
$
(23,874
)
NET LOSS PER COMMON SHARE
Basic
$
(0.01
)
$
(0.00
)
Diluted
$
(0.01
)
$
(0.00
)
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic
10,814,324
10,345,179
Diluted
10,814,324
10,345,179
Management Discussion and Analysis
Results of Operations
Revenues
Our consolidated revenues for the three months ended March 31, 2014decreased 36.0% as compared to the same period in 2013. The decrease in revenues for the three months ended March 31, 2014 as compared to the same period in 2013 was primarily due to the sales decrease in BT Brunei. For the three months ended March 31, 2014, BT Shantou’s revenues increased by approximately $0.2 million, or 13.7%, from the comparable periodin 2013. This increase was primarily due to an increase in sales to one customer, Always Trading International Limited (“Always”) which we accounted for on a gross basis as a principal. For the three months ended March 31, 2014 and 2013, sales to Always accounted for 35.8% and 20.1% of total sales, respectively. For the three months ended March 31, 2014, BT Brunei’s revenues decreased $2.8 million, or 48.5%, as compared to the same period ended March 31, 2013. Our revenue accounted for on a net basis as an agent increased during the three months ended March 31, 2014 as compared to the same period ended March 31, 2013, mainly due to the nature of the sales transactions completed in the comparative period. Generally, we have higher sales in the second and third quarters and lower sales in the first and fourth quarters.
Our strategy is to utilize BT Brunei to continue to increase our customer base for export sales of toys, while continuing to expand our domestic distribution sales channels within China through BT Shantou. In connection with our export sale, we are susceptible to the fluctuations and uncertainty of international trading conditions, currency exchange rates, and global financial crisis. In addition, due to the inflation and continuous appreciation of RMB in the past few years which has resulted in an increase in the wholesale price of toys, we will continue to face challenges in finding ways to effectively compete in the pricing of toy products in our domestic and export markets while maintaining our margins. We expect our revenues to increase in 2014 over 2013 as we continue to expand our export sales efforts, however we cannot predict our revenues and cannot assure that our revenues will increase.
Net Loss
As a results of the discussion above, our net loss for the three months ended March 31, 2014 and 2013 amounted to approximately of $80,000, or $(0.01) per common share (basic and diluted) and approximately $35,000, or $(0.00) per common share (basic and diluted), respectively.
Investor Alert
Item 4.02 Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Report.
On May 20, 2014, the Board of Directors of Big Tree Toy Group, Inc. determined that certain of our consolidated financial statements could no longer be relied upon as a result of an error in these financial statements, including:
• our unaudited condensed consolidated balance sheet as of March 31, 2013 and the related condensed consolidated statements of operations and comprehensive income for the three months ended march 31, 2013.
The Quarterly Report on Form 10-Q of Big Tree Group, Inc. for the period ended March 31, 2014 will reflect the restatement of our unaudited condensed consolidated financial statements as of March 31, 2013 and for the three months ended March 31, 2013.
Based upon analysis of our current tax research and interpretations of China tax regulations, we have determined that our subsidiary, Big Tree International Co., Ltd., a Brunei company, may be considered a non-resident PRC company and may be subject to China income taxes and other payroll benefit taxes. Accordingly, we have decided to accrue China income taxes and payroll benefit taxes pursuant to China tax regulations. At March 31, 2013, we increased our current liabilities by $1,323,442, reduced net income by $99,929 or $0.01 per common share (basic and diluted) to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest, we reduced beginning retained earnings by $1,208,543 to reflect the accrual of such taxes and penalties for the 2012and 2011 periods, and decreased accumulated other comprehensive income by $14,970. Currently, we are reviewing our corporate tax structure and plan on restructuring our tax structure to ensure that Big Tree International Co., Ltd. is not subject to such taxes in China.
We expect to file a Quarterly Report on Form 10-Q for the period ended March 31, 2014 to reflect the restatement as soon as practicable. Our Chief Financial Officer has discussed the matters disclosed in this report with RBSM LLP, our current independent registered public accounting firm, which issued the audit report on our December 31, 2013’s consolidated financial statements.
Auditor trail
Item 4.01
Changes in Registrant’s Certifying Accountant
On January 6, 2014, Big Tree Group, Inc. (the “Company”) informed its independent registered public accounting firm HHC CPA Corporation (“HHC”) that Company was terminating the client-auditor relationship, effective immediately. On January 6, 2014 the Company re-engaged RBSM LLP as the Company's independent registered public accounting firm. HHC had served as the Company’s independent registered public accounting firm since November 11, 2013. The dismissal of HHC and engagement of RBSM LLP was approved by the Board of Directors of the Company on January 6, 2014.
HHC had never issued a report on our financial statements. During the period of time that HHC served as our independent registered public accounting firm we had no disagreements with the firm on any matter of accounting principles or practices, financial statement disclosure, or auditing scope of procedure which disagreement if not resolved to the satisfaction of HHC would have caused it to make reference to the subject matter of the disagreement in connection with any report it might issue.
RBSM LLP had previously served as our independent auditor from February 5, 2013 to November 11, 2013. On November 12, 2013 we filed a Current Report on Form 8-K disclosing our dismissal of RBSM LLP. During our prior engagement of RBSM LLP, it reported on our financial statements for the year ended December 31, 2012.
We provided HHC with a copy of this Current Report on Form 8-K prior to its filing with the Securities and Exchange Commission, and requested that the firm furnish us with a letter addressed to the Securities and Exchange Commission stating whether they agree with the statements made in this Current Report on Form 8-K, and if not, stating the aspects with which they do not agree. A copy of the letter provided by HHC is filed as Exhibit 16.1 to this Current Report on Form 8-K.
Comments & Business Outlook
SHANTOU, China , December 3, 2013 /PRNewswire / --
Full year 2013 revenue expected to exceed $45 million with EPS of $0.14
35% growth in revenue and earnings projected for 2014 as end markets strengthen and marketing efforts continue to gain momentum
Big Tree Group, Inc. (OTCQB: BIGG) ("Big Tree Group"), a company that serves as a "one stop shop" for the sourcing and distribution of toys and related products, announced today its financial forecast for the full fiscal year of 2013 and provided its outlook for the 2014 fiscal year.
Big Tree Group estimates it will achieve record revenue exceeding $45 million with earnings per share of approximately $0.14 for the full fiscal year of 2013 ending December 31, 2013. Management further believes the successful implementation of the Company's more aggressive pricing strategy to increase international market share throughout the course of 2013, coupled with a strengthening global economy, have set the stage for Big Tree to achieve substantial financial growth in fiscal 2014. Big Tree Group sees full year revenue in fiscal 2014 reaching $60 million with earnings per share exceeding $0.20.
Mr. Wei Lin , Chairman and CEO of Big Tree Group, stated, "We continue to see positive growth in our sales resulting from the implementation of our aggressive pricing strategy. We are confident that as we head into 2014 we are reaching the inflection point where further sales gains will result in similar increases to our bottom line. With improvements in the global economy and through the efforts of our top-notch sales and quality control team, we are confident that we can achieve substantial overall growth at Big Tree for the foreseeable future."
Auditor trail
Item 4.01
Changes in Registrant’s Certifying Accountant
On November 11, 2013, Big Tree Group, Inc. (the “Company”) informed its independent registered public accounting firm RBSM LLP that Company would like to terminate the client-auditor relationship, effective immediately and the Company engaged HHC, CPA Corporation (“HHC”) as the Company's independent registered public accounting firm. RBSM LLP had served as the Company’s independent registered public accounting firm since February 5, 2013 and reported on the Company’s consolidated financial statements for the year ended December 31, 2012. The dismissal of RBSM LLP and engagement of HHC was approved by the Board of Directors of the Company on November 11, 2013.
The report of RBSM LLP dated May 14, 2013 on our consolidated balance sheet as of December 31, 2012 and the related consolidated statements of operations and comprehensive income, change in shareholders’ equity and cash flows for the year ended December 31, 2012 did not contained an adverse opinion or a disclaimer of opinion, nor was such report qualified or modified as to uncertainty, audit scope, or accounting principles. During our most recent fiscal year and the subsequent interim period preceding our decision to dismiss RBSM LLP we had no disagreements with the firm on any matter of accounting principles or practices, financial statement disclosure, or auditing scope of procedure which disagreement if not resolved to the satisfaction of RBSM LLP would have caused it to make reference to the subject matter of the disagreement in connection with its report.
During our most recent fiscal year and the subsequent interim period prior to retaining HHC (1) neither we nor anyone on our behalf consulted HHC regarding (a) either the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on our financial statements or (b) any matter that was the subject of a disagreement or a reportable event as set forth in Item 304(a)(1)(iv) and (v), respectively, of Regulation S-K, and (2) HHC did not provide us with a written report or oral advice that they concluded was an important factor considered by us in reaching a decision as to accounting, auditing or financial reporting issue.
We provided RBSM LLP with a copy of this Current Report on Form 8-K prior to its filing with the Securities and Exchange Commission, and requested that the firm furnish us with a letter addressed to the Securities and Exchange Commission stating whether they agree with the statements made in this Current Report on Form 8-K, and if not, stating the aspects with which they do not agree. A copy of the letter provided by RBSM LLP is filed as Exhibit 16.1 to this Current Report on Form 8-K.
Comments & Business Outlook
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(Unaudited)
For the Three Months Ended
March 31,
2013
2012
(As Restated)
Revenues
$
7,447,701
$
4,752,085
Cost of revenues
6,753,051
4,231,063
Gross profit
694,650
521,022
OPERATING EXPENSES:
Selling expenses
103,915
127,489
General and administrative
442,679
179,468
Total operating expenses
546,594
306,957
Operating income
148,056
214,065
OTHER INCOME (EXPENSES):
Other income (expenses)
(18,942
)
14,189
Interest (expense) income, net
(63,733
)
134
Total other income (expenses)
(82,675
)
14,323
Income before income taxes
65,381
228,388
Income taxes
-
-
Net income
$
65,381
$
228,388
COMPREHENSIVE INCOME:
Net income
$
65,381
$
228,388
Foreign currency translation income
17,538
28,718
COMPREHENSIVE INCOME
$
82,919
$
257,106
NET INCOME PER COMMON SHARE
Basic
$
0.01
$
0.02
Diluted
$
0.01
$
0.02
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic
10,345,179
10,000,179
Diluted
10,345,179
10,000,179