We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Big Tree Group Inc (CE) | USOTC:BIGG | OTCMarkets | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0.0001 | 0.0001 | 0.0001 | 0.0001 | 1,500 | 00:00:00 |
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Colorado
|
84-1304106
|
|
(State or other jurisdiction of incorporation
or organization)
|
(I.R.S. Employer Identification No.)
|
South Part 1-101, Nanshe Area, Pengnan Industrial Park on North Yingbinbei Road
in Waisha Town of Longhu District in Shantou, Guangdong, China
|
515023
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered
|
None
|
Not applicable
|
Common Stock, par value $0.00001 per share
|
(Title of class)
|
Large accelerated filer
|
o
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨
|
Smaller reporting company
|
þ
|
Page No.
|
|||
Part I
|
|||
Item 1.
|
Business.
|
1
|
|
Item 1A.
|
Risk Factors.
|
12
|
|
Item 1B.
|
Unresolved Staff Comments.
|
20
|
|
Item 2.
|
Properties.
|
20
|
|
Item 3.
|
Legal Proceedings.
|
20
|
|
Item 4.
|
Mine Safety Disclosures.
|
20
|
|
Part II
|
|||
Item 5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|
20
|
|
Item 6.
|
Selected Financial Data.
|
21
|
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operation.
|
21
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
31
|
|
Item 8.
|
Financial Statements and Supplementary Data.
|
31
|
|
Item 9.
|
Changes In and Disagreements With Accountants on Accounting and Financial Disclosure.
|
31
|
|
Item 9A.
|
Controls and Procedures.
|
31
|
|
Item 9B.
|
Other Information.
|
32
|
|
Part III
|
|||
Item 10.
|
Directors, Executive Officers and Corporate Governance.
|
36
|
|
Item 11.
|
Executive Compensation.
|
37
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|
39
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
40
|
|
Item 14.
|
Principal Accountant Fees and Services.
|
42
|
|
Part IV
|
|||
Item 15.
|
Exhibits, Financial Statement Schedules.
|
43
|
•
|
The circumstances resulting in the restatement of our financial statements and the material weaknesses in our internal control over financial reporting and in our disclosure controls and procedures;
|
||
•
|
Transactions with our related parties;
|
||
•
|
Fluctuations in our revenues based upon our revenue recognition policy;
|
||
•
|
Amounts due our CEO and his wife for the purchase of BT Shantou;
|
||
•
|
Factors affecting consumer preferences and customer acceptance of new products;
|
||
•
|
Competition in the toy industry;
|
||
•
|
Loss of one or more key customers;
|
||
•
|
Dependence on third-party contract manufacturers;
|
||
•
|
Dependence on certain key personnel;
|
||
•
|
Inability to manage our business expansion;
|
||
•
|
Infringement by third parties on our intellectual property rights;
|
||
•
|
Our inadvertent infringement of third-party intellectual property rights;
|
||
•
|
PRC government fiscal policy that affect real estate development and consumer demand;
|
||
•
|
Availability of skilled and unskilled labor and increasing labor costs;
|
||
•
|
Lack of insurance coverage and the impact of any loss resulting from product liability or third party liability claims or casualty losses;
|
||
•
|
Violation of Foreign Corrupt Practices Act or China anti-corruption laws;
|
||
•
|
Economic, legal restrictions and business conditions in China;
|
||
•
|
Limited public market for our common stock; and
|
||
•
|
Potential conflicts of interest between our controlling shareholders and our shareholders.
|
Patent
|
Title of Invention
|
Granting Agency
|
Term
|
Patent No.
|
Region
|
|||||
Short-term Patent
|
Assembled Toy Plug-in Blocks
|
Patents Registry of Intellectual Property Department
|
Eight years starting on December 18, 2009
|
HK1133784
|
Hong Kong
|
|||||
Registration of Design
|
Toy bricks
|
Design Registry Intellectual Property Department
|
Five years starting on December 16, 2009
|
0902157.3
|
Hong Kong
|
|||||
Utility Model
|
Assembled Toy Plug-in bricks
|
SIPO
|
Ten years starting on January 12, 2011
|
ZL. 2009 2 0292981.6
|
PRC
|
|||||
Registration of Design I
|
Toy bricks
|
SIPO
|
Ten years starting on August 18, 2010
|
ZL 2010 3 0103327.4
|
PRC
|
|||||
Registration of Design II
|
Toy bricks
|
SIPO
|
Ten years starting on August 18, 2010
|
ZL 2009 3 0680023.1
|
PRC
|
Brand Name
|
Trademark
|
Class/Products
|
Validity Term
|
SAIC Registration No.
|
||||||
Big Tree Carnival
|
大树嘉年华
Big Tree Carnival
|
28/game stations, magician gears, toys, chesses, sport balls, fitness apparatus, exercise instruments, swimming pools for entertainment purpose, roller skates, adornments (except for lights and candies) for Christmas tree
|
From September 14, 2010 to September 13, 2020
|
7012858
|
||||||
Big Tree
|
|
28/game stations, magician gears, toys, chesses, sport balls, fitness apparatus, exercise instruments, swimming pools for entertainment purpose, roller skates, adornments (except for lights and candies) for Christmas tree
|
From December 14, 2010 to December 13, 2020
|
6987896
|
|
1.
|
Build satellite sales offices and branches in major target countries and regions.
One goal of our growth strategy is to open a satellite office in the United States to expand our customer base in North and South America. We expect to also use this office as a hub for sourcing potential products outside of China to expand our distribution offerings. Additionally, we expect to open sales offices in several major cities of China to further grow our customer base.
|
|
2.
|
Acquire major regional distributors
.
A long term growth strategy is the development of additional propriety products to complement the Big Tree Magic Puzzle (3D) and to offer our propriety products at sales locations or through distributors with sales locations or stores in high traffic areas such as shopping malls where customers can try our products and see just how fun, unique and educational they are for children. We are not, however, presently a party to any agreement or understanding related to any potential acquisition.
|
|
3.
|
Acquisition of entities under common control.
We believe that as our business grows there are certain strategic related party entities that could enhance the value of our company and improve our long-term growth. These related party entities include Yunjia Fashion Clothing Co., Ltd. ("Yunjia") and Xinzhongyang, companies that are owned and controlled by our CEO and wife. We believe that the possible combination of Yunjia which would help us in controlling our overhead expenses. Second, in the event sales of our Big Tree Magic Puzzle (3D) begin to build to a sustainable level, of which there are no assurances, we believe the combination of our contract manufacturer, Xinzhongyang, could enable us to have greater control over our production process and provide an avenue for further business expansion through the provision of contract manufacturing services to third parties.
|
•
|
Wholly Foreign-Owned Enterprise Law (1986), as amended;
|
||
•
|
Wholly Foreign-Owned Enterprise Law Implementing Rules (1990), as amended;
|
||
•
|
Sino-foreign Equity Joint Venture Enterprise Law (1979), as amended; and
|
||
•
|
Sino-foreign Equity Joint Venture Enterprise Law Implementing Rules (1983), as amended.
|
Name of Holder of Debt
|
Amount of Debt Exchanged
|
No. of Shares of Series B Convertible Preferred Stock Issued
|
||||||
Stephen Walters
|
$
|
122,164
|
118,010
|
|||||
Carlingford Investments Limited
|
151,310
|
146,165
|
||||||
CFO Oncall, Inc.
|
37,092
|
35,831
|
||||||
China Direct Investments, Inc.*
|
538,312
|
520,000
|
||||||
Total
|
$
|
848,878
|
820,006
|
•
|
we are the primary obligor to provide the product or services desired by our customers;
|
•
|
we have discretion in supplier selection.
|
•
|
we have latitude in establishing price;
|
•
|
we have credit risk – see Note 13 for customer concentrations and credit risk; and
|
•
|
we have inventory risk before customer order and upon customer return;
|
•
|
The phenomenon of children outgrowing toys at younger ages, particularly in favor of interactive and high technology products;
|
||
•
|
Increasing use of technology;
|
||
•
|
Shorter life cycles for individual products; and
|
||
•
|
Higher consumer expectations for product quality, functionality and value.
|
•
|
our current products will continue to be popular with consumers;
|
||
•
|
the product lines or products that we introduce will achieve any significant degree of market acceptance; or
|
||
•
|
the life cycles of our products will be sufficient to permit us to recover design, manufacturing, marketing and other costs associated with those products.
|
•
|
greater financial resources;
|
||
•
|
larger sales, marketing and product development departments;
|
||
•
|
stronger name recognition;
|
||
•
|
longer operating histories; and
|
||
•
|
greater economies of scale.
|
•
|
product liability claims;
|
||
•
|
loss of sales;
|
||
•
|
diversion of resources;
|
||
•
|
damage to our reputation;
|
||
•
|
increased warranty costs; and
|
||
•
|
removal of our products from the market
|
Low
|
High
|
|||||||
2012
|
||||||||
Quarter ended March 31, 2012
|
$
|
1.33
|
$
|
2.45
|
||||
Quarter ended June 30, 2012
|
$
|
1.05
|
$
|
2.31
|
||||
Quarter ended September 30, 2012
|
$
|
0.35
|
$
|
8.04
|
||||
Quarter ended December 31, 2012
|
$
|
0.005
|
$
|
2.94
|
||||
2013
|
||||||||
Quarter ended March 31, 2013
|
$
|
0.05
|
$
|
2.99
|
||||
Quarter ended June 30, 2013
|
$
|
0.19
|
$
|
1.85
|
||||
Quarter ended September 30, 2013
|
$
|
0.09
|
$
|
0.22
|
||||
Quarter ended December 31, 2013
|
$
|
0.15
|
$
|
0.28
|
||||
Fiscal 2014
|
||||||||
Quarter ended March 31, 2014
|
$
|
0.09
|
$
|
0.45
|
Revenue Recognition
|
||||||||||||||||||||||||
2013
|
2012
|
|||||||||||||||||||||||
Allocation of Revenues
|
Gross Method
|
Net Method
|
Total
|
Gross Method
|
Net Method
|
Total
|
||||||||||||||||||
Revenues, excluding sales reported on net basis
|
$
|
39,546,250
|
$
|
-
|
$
|
39,546,250
|
$
|
33,308,254
|
$
|
-
|
$
|
33,308,254
|
||||||||||||
Net revenues from sales reported on net basis
|
-
|
180,752
|
180,752
|
-
|
580,381
|
580,381
|
||||||||||||||||||
Total Revenues
|
$
|
39,546,250
|
$
|
180,752
|
$
|
39,727,002
|
$
|
33,308,254
|
$
|
580,381
|
$
|
33,888,635
|
|
•
|
we are the primary obligor to provide the product or services desired by our customers;
|
|
•
|
we have discretion in supplier selection.
|
|
•
|
we have latitude in establishing price;
|
|
•
|
we have credit risk – see Note 13 for customer concentrations and credit risk; and
|
|
•
|
we have inventory risk before customer order and upon customer return;
|
●
|
Selling expense increased approximately $89,000 or 14% primarily due to an increase in salaries and related payroll benefit taxes incurred to sales employees of $89,000 related to an increase in sales staff and commissions as a result of a 17.2% increase in revenues, and an increase in shipping expense of $102,000, offset by a decrease in marketing expense of $49,000 and a decrease in other miscellaneous expenses of $41,000.
|
●
|
Rent-related party increased $233,000 or 2,038% in 2013 as compared to 2012. Effective October 1, 2012 we leased a second showroom in Shantou from Shantou Youbang International Supervise Center, Co., Ltd. (“Shantou Youbang”), a company owned by Ms. Guihong Zheng, our chief executive officer’s wife, for an annual rent of RMB 1,440,000 (approximately $232,614). For the years ended December 31, 2013 and 2012, rent expense related to this showroom amounted to $232,614 and $0, respectively.
|
●
|
General and administrative expenses increased 26.8% in 2013 as compared to 2012. This increase was primarily due to an increase in bad debt expense of $223,000 based on our analysis of outstanding accounts receivable, and an increase in salaries and related payroll benefit taxes of $138,000, offset by a decrease in consulting expense of $50,000 and a decrease in accounting fee and legal fee of $98,000 attributable to higher audit fees incurred in 2012 which also included 2011 audit fees. We expect operating expenses to continue to increase in 2014, including increased costs associated with increased sales and our public company reporting obligations, but we are unable at this time to quantify the amount of the expected increase.
|
December 31, 2013
|
December 31, 2012
|
|||||||||||||||
Country:
|
||||||||||||||||
PRC
|
$
|
211,352
|
95.8
|
%
|
$
|
11,001
|
49.6
|
%
|
||||||||
Hong Kong
|
5,381
|
2.4
|
%
|
10,787
|
48.7
|
%
|
||||||||||
USA
|
3,852
|
1.8
|
%
|
379
|
1.7
|
%
|
||||||||||
Total cash and cash equivalents
|
$
|
220,585
|
100.0
|
%
|
$
|
22,167
|
100.0
|
%
|
•
|
An increase in working capital requirements to finance near term and long term growth strategy including possible acquisitions;
|
||
•
|
The impact of related party transactions on our results operations and liquidity;
|
||
•
|
Increases in capital expenditures, marketing and administrative expenses to support the sales growth of our company;
|
||
•
|
The costs for recruitment and retention of additional management and personnel to support our operations and expansion plans; and
|
||
•
|
The additional costs, including legal accounting and consulting fees, associated with being a public company and related compliance activities.
|
Payments Due by Period
|
||||||||||||||||||||
Contractual obligations:
|
Total
|
Less than 1 year
|
1-3 years
|
3-5 years
|
5
+
years
|
|||||||||||||||
Loans payable
|
$ | 4,303,659 | $ | 4,303,659 | $ | - | $ | - | $ | - | ||||||||||
Convertible loans payable
|
205,716 | 205,716 | ||||||||||||||||||
Taxes payable
|
1,133,075 | 1,133,075 | - | - | - | |||||||||||||||
Total
|
$ | 5,642,450 | $ | 5,642,450 | $ | - | $ | - | $ | - |
•
|
Any obligation under certain guarantee contracts,
|
||
•
|
Any retained or contingent interest in assets transferred to an unconsolidated entity or similar arrangement that serves as credit, liquidity or market risk support to that entity for such assets,
|
||
•
|
Any obligation under a contract that would be accounted for as a derivative instrument, except that it is both indexed to our stock and classified in stockholder’s equity in our statement of financial position, and
|
||
•
|
Any obligation arising out of a material variable interest held by us in an unconsolidated entity that provides financing, liquidity, market risk or credit risk support to us, or engages in leasing, hedging or research and development services with us.
|
December 31, 2013:
|
|
Balance sheet
|
RMB 6.1104 to $1.00
|
Statement of operations and comprehensive income
|
RMB 6.1905 to $1.00
|
December 31, 2012:
|
|
Balance sheet
|
RMB 6.3011 to $1.00
|
Statement of operations and comprehensive income
|
RMB 6.3034 to $1.00
|
Name
|
Age
|
Positions
|
|||
Wei Lin
|
43
|
Chief Executive Officer and Chairman of the Board of Directors
|
|||
Jiale Cai
|
35
|
Chief Financial Officer
|
|||
Chaojun Lin
|
51
|
Director
|
|||
Chaoqun Xian
|
32
|
Director
|
●
|
understands generally U.S. GAAP and financial statements,
|
●
|
is able to assess the general application of such principles in connection with accounting for estimates, accruals and reserves,
|
●
|
has experience preparing, auditing, analyzing or evaluating financial statements comparable to the breadth and complexity to our financial statements,
|
●
|
understands internal controls over financial reporting, and
|
●
|
understands audit committee functions.
|
Name and principal position
|
Year
|
Salary ($)
|
Bonus
|
Stock Awards
|
Option Awards
|
N
on-Equity Incentive Plan Compensation
|
Nonqualified Deferred Compensation Earnings
|
All Other Compensation
|
Total ($)
|
||||||||||||||||||||||||
Wei Lin, Chief Executive Officer and Chairman of the Board of Directors(1)
|
2013
2012
|
|
34,890
32,862
|
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
34,890
32,862
|
OPTION AWARDS
|
STOCK AWARDS
|
|||||||||||||||||||||||||||||||||||
Name
|
Number of Securities Underlying Unexercised Options
(#) Exercisable
|
Number of Securities Underlying Unexercised Options
(#) Unexercisable
|
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options
(#)
|
Option Exercise Price
($)
|
Option Expiration Date
|
Number of Shares or Units of Stock That Have Not Vested (#)
|
Market Value of Shares or Units of Stock That Have Not Vested ($)
|
Equity Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights that Have Not Vested (#)
|
Equity Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested (#)
|
|||||||||||||||||||||||||||
Wei Lin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
|
•
|
each person who is known by us to be the beneficial owner of more than 5% of our outstanding voting stock;
|
||
•
|
each director;
|
||
•
|
each named executive officer; and
|
||
•
|
all named executive officers and directors as a group.
|
Common Stock
|
||||||||
Name of Beneficial Owner
|
Number of Shares
|
% of Class
|
||||||
Wei Lin
(1)
|
4,100,000
|
32.7%
|
||||||
Chaojun Lin
|
400,000
|
3.2%
|
||||||
Chaoqun Xian
|
400,000
|
3.2%
|
||||||
Jiale Cai
|
400,000
|
3.2%
|
||||||
All officers and directors as a group (four persons)
(1)
|
5,300,000
|
42.3%
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights (a)
|
Weighted average exercise price of outstanding options, warrants and rights (b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c)
|
||||||||||
Plan category
|
||||||||||||
Plans approved by our shareholders:
|
||||||||||||
2004 Incentive Stock Option Plan
|
0
|
n/a
|
5,286
|
|||||||||
Plans not approved by stockholders
|
0
|
n/a
|
0
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE.
|
|
•
|
We purchase products from Universal Toys that we sell to our customers. The sole shareholder of Universal Toys is Mr. Xiaodong Ou, the brother-in-law of our Chairman and Chief Executive Officer, Mr. Wei Lin. During 2013 and 2012, we purchased $0.2 million and $2.0 million from Universal Toys, respectively, and at December 31, 2013 we owed that company $0. Under the terms of a purchase agreement, the Company agrees to purchase various products from Universal Toys, Universal Toys fills the purchase order in accordance with the Company’s specifications, and the Company is then obligated to pay Universal Toys upon delivery in accordance with its customary terms offered other suppliers/vendors, and
|
|
•
|
We advance funds to Universal Toys for prepayments for purchases of toy products not yet received. At December 31, 2013 and 2012, advances to Universal Toys were $0 and $64,943, respectively.
|
|
On June 1, 2010, BT Shantou entered into a 10-year contract manufacturing agreement with Xinzhongyang, a company owned by our CEO Mr. Lin and his wife, Guihong Zheng, to produce the Big Tree Magic Puzzle (3D). We purchased $0.9 million from Xinzhongyang during 2012 and $0.5 million in 2013. We advanced funds to Xinzhongyang for prepayments for purchases of toy products not yet received. At December 31, 2013 and 2012, these advances to Xinzhongyang were $0 and $464,205 respectively
|
|
During 2012, Xinzhongyang advanced us funds for working capital purposes and we made repayments of such advances. During 2012, Xinzhongyang advanced us approximately $6.0 million and we repaid Xinzhongyang approximately $6.5 million. During 2012, Xinzhongyang entered into an offset agreement with Mr. Lin whereby the excess amounts repaid by us to Xinzhongyang amounting to approximately $524,000 were offset against amount that we owed to Mr. Lin. At December 31, 2013 and 2012, amounts payable to Xinzhongyang amounted to $0 and $0, respectively.
|
Balance, December 31, 2011
|
$
|
-
|
||
Working capital advances made to Xinzhongyang
|
2,172,606
|
|||
Repayments made by Xinzhongyang
|
(1,910,636
|
)
|
||
Effect of foreign currency exchange
|
-
|
|||
Balance, December 31, 2012
|
261,970
|
|||
Working capital advances made to Xinzhongyang
|
4,149,784
|
|||
Repayments made by Xinzhongyang
|
(2,789,350
|
)
|
||
Effect of foreign currency exchange
|
8,176
|
|||
Balance, December 31, 2013
|
$
|
1,630,580
|
|
•
|
In July 2011, BT Brunei acquired 100% of the equity interest in BT Shantou from Mr. Lin and Ms. Zheng, at the price of RMB 5,000,000 (approximately US $781,000). During 2011, approximately $490,000 of this amount was paid by BT Brunei to Mr. Lin and Ms. Zheng, leaving a balance of approximately $290,000 due at December 31, 2011. During 2012 this amount was further reduced by approximately $290,000, leaving a balance of $0 at December 31, 2012.
|
Wei Lin
|
Guihong Zheng
|
Xinzhongyang
|
Total
|
|||||||||||||
Balance, December 31, 2011 - Due to related parties
|
$
|
794,420
|
$
|
28,845
|
$
|
-
|
$
|
823,265
|
||||||||
Working capital advances received
|
2,197,453
|
-
|
6,016,436
|
8,213,889
|
||||||||||||
Repayments made
|
(2,212,495
|
)
|
-
|
(6,540,353
|
)
|
(8,752,848
|
)
|
|||||||||
Payment for acquisition
|
(261,623
|
)
|
(29,069
|
)
|
-
|
(290,692
|
)
|
|||||||||
Amount offset pursuant to offset agreement
|
(523,917
|
)
|
-
|
523,917
|
-
|
|||||||||||
Effect of foreign currency exchange
|
6,162
|
224
|
-
|
6,386
|
||||||||||||
Balance, December 31, 2012 - Due to related parties
|
-
|
-
|
-
|
-
|
||||||||||||
Working capital advances received
|
2,030,515
|
-
|
-
|
2,030,515
|
||||||||||||
Repayments/advances made
|
(1,585,766
|
)
|
-
|
-
|
(1,585,766
|
)
|
||||||||||
Effect of foreign currency exchange
|
-
|
-
|
-
|
-
|
||||||||||||
Balance, December 31, 2013 - Due to related parties
|
$
|
444,749
|
$
|
-
|
$
|
-
|
$
|
444,749
|
|
.
Related party operating leases
|
|
•
|
BT Shantou leases its principal executive offices and our toy showroom from Yunjia, a company owned by Mr. Lin and his wife. During 2013 and 2012, we paid Yunjia RMB 72,000 ($11,631) and RMB 72,000 ($11,430) in rental expense, respectively.
|
|
•
|
Effective October 1, 2012, BT Shantou leased a new showroom from Shantou Youbang International Supervise Center, Co., Ltd., a company owned by Ms. Zheng, for an annual rent of RMB 1,440,000 (approximately $232,614 at December 31, 2013). In connection with this lease, in 2012 we paid a security deposit to Shantou Youbang of RMB 360,000 ($57,133 at December 31, 2012 and $58,916 at December 31, 2013). For the years ended December 31, 2013 and 2012, rent expense related to this showroom amounted to $232,614 and $0, respectively.
|
Years Ended December 31,
|
||||||||
Category
|
2013
|
2012
|
||||||
Audit Fees
|
$
|
100,500
|
$
|
82,500
|
||||
Audit Related Fees
|
-
|
-
|
||||||
Tax Fees
|
-
|
-
|
||||||
All Other Fees
|
$
|
100,500
|
$
|
82,500
|
Exhibit Number
|
Description of Exhibit
|
||
3.1
|
Articles of Incorporation - Incorporated by reference to the Company's Report filed on Form 10-SB filed on October 27, 1999.
|
||
3.2
|
By Laws - Incorporated by reference to Exhibit 3.2 to the Company's Registration Statement on Form SB-2 as filed with the SEC on May 9, 2006.
|
||
3.3
|
Articles of Amendment to Articles of Incorporation designating Series B Convertible Preferred Stock and Series C Convertible Preferred Stock - Incorporated by reference to the Current Report on Form 8-K as filed on November 27, 2012.
|
||
4.1
|
2004 Stock Option Plan, effective January 1, 2004 - Incorporated by reference to the Company's Annual Report on Form 10-KSB for the year ended December 31, 2004 as filed with the SEC on April 18, 2005.
|
||
4.2
|
Big Tree Group, Inc. 2013 Employee and Consultant Compensation Plan – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on October 10, 2013.
|
||
10.1
|
Merger Agreement, dated July 22, 2003, by and among the Company, Vega-Atlantic Acquisition Corporation, Transax Limited and certain selling shareholders of Transax International Limited - Incorporated by reference to the Company's Annual Report filed on Form 10-KSB for the year ended December 31, 2003 as filed with the SEC on April 14, 2004.
|
||
10.2
|
Agreement to Redeem Shares of Series A Preferred Stock dated May 4, 2011 between Transax International Limited and YA Global Investments L.P – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on May 10, 2011.
|
||
10.3
|
Contract Manufacturing Agreement dated June 1, 2010 between Shantou Big Tree Toys Co., Ltd. and Shantou Xinzhongyang Toy Industrial Co., Ltd. – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.4
|
Building Lease Agreement between Shantou Yunjia Fashion Handicraft Co., Ltd. and Shantou Big Tree Toys Co., Ltd. for the period beginning January 1, 2011 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.5
|
Stock Transfer Agreement dated July 5, 2011 between the shareholders of Shantou Big Tree Toys Co., Ltd. and Big Tree International Co., Ltd. – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.6
|
Option Agreement dated December 29, 2011 between Lins (HK) Intl Trading Limited and certain shareholders of Big Tree International Co., Ltd. – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.7
|
Share Exchange Agreement dated December 30, 2011 between Transax International Limited, Big Tree International Co., Ltd., and Lins (HK) Int’l Trading Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.8
|
Bill of Sale and Assignment dated December 30, 2011 between Stephen Walters and China Direct Investments, Inc. – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.9
|
Debt Exchange Agreement dated December 30, 2011 between China Direct Investments, Inc. and Transax International Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.10
|
Debt Exchange Agreement dated December 30, 2011 between Stephen Walters and Transax International Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.11
|
Debt Exchange Agreement dated December 30, 2011 between Carlingford Investments Limited and Transax International Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
10.12
|
Debt Exchange Agreement dated December 30, 2011 between CFO Oncall, Inc. and Transax International Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.13
|
Consulting Agreement dated December 30, 2011 between Transax International Limited and China Direct Investments, Inc. and Capital One Resource Co., Ltd. – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.14
|
Stock Option Termination Agreement dated December 30, 2011 between Transax International Limited and Laurie Bewes – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.15
|
Stock Option Termination Agreement dated December 30, 2011 between Transax International Limited and Stephen Walters – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.16
|
Stock Option Termination Agreement dated December 30, 2011 between Transax International Limited and Adam Wasserman – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.17
|
Management Termination Agreement dated December 30, 2011 between Transax International Limited and Carlingford Investments Limited – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.18
|
Certificate of Grant of Patent No. HK1133784 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.19
|
Certificate of Registration of Design No. 0902157.3 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.20
|
Utility Model Patent Certification No. 1657120 for Patent No. ZL. 2009 2 0292981.6 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.21
|
Design Patent Certification No. 1321347 for Patent No. ZL 2010 3 0103327.4 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.22
|
Design Patent Certification No. 1315842 for Patent No. ZL 2009 3 0680023.1 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.23
|
Trademark Registration of Big Tree Carnival dated December 14, 2010 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.24
|
Trademark Registration of Big Tree dated December 14, 20106 – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.25
|
Assignment Agreement for patent No. ZL 2009 3 0680023.1 dated December 29, 2011 between Shantou Big Tree Toys Co., Ltd. and Wei Lin – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.26
|
Assignment Agreement for patent No. ZL 2010 3 0103327.4 dated December 29, 2011 between Shantou Big Tree Toys Co., Ltd. and Wei Lin – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.27
|
Assignment Agreement for patent No. ZL. 2009 2 0292981.6 dated December 29, 2011 between Shantou Big Tree Toys Co., Ltd. and Wei Lin – Incorporated by reference to the Current Report on Form 8-K filed with the SEC on January 6, 2012.
|
||
10.28
|
Employment Agreement dated January 1, 2011 between Shantou Big Tree Toys Co., Ltd. and Wei Lin - Incorporated by reference to the Annual Report on Form 10-K for the year ended December 31, 2011.
|
||
10.29
|
Employment Agreement dated December 31, 2011 between Shantou Big Tree Toys Co., Ltd. and Wei Lin Incorporated by reference to the Annual Report on Form 10-K for the year ended December 31, 2011.*
|
||
10.30
|
Consulting Agreement dated January 3, 2013 between Big Tree Group, Inc. and Dore Perler – Incorporated by reference to the Annual Report on Form 10-K as filed on May 14, 2013.
|
||
10.31
|
Translation of Loan Agreement dated November 2, 2102 between Shantou Big Tree Toys Co., Ltd. and Guangfa Bank Co., Ltd. Shantou Zhongshan Branch – Incorporated by reference to the Annual Report on Form 10-K as filed on May 14, 2013.
|
||
10.32
|
Consulting Agreement dated as of September 12, 2012 by and between Transax International Limited and Pearl Group Advisors, Inc. – Incorporated by reference to the Quarterly Report on Form 10-Q for the period ended September 30, 2012.
|
||
10.33
|
Translation of lease agreement dated September 30, 2012 between Big Tree International Co., Ltd and Shantou Youbang International Supervise Center, Co., Ltd. – Incorporated by reference to the Annual Report on Form 10-K as filed on May 14, 2013.
|
||
10.34
|
Translated Loan Agreement dated November 26, 2013 between BT Shantou and Bank of China Co., Ltd. Shantou Branch. *
|
||
10.35
|
Translated Loan Agreement dated December 21, 2013 between BT Shantou and and Guangdong Huaxing Bank Co., Ltd.*
|
||
10.36
|
Translated Line of Credit Agreement entered by BT Shantou and Bank of China Co., Ltd. Shantou Branch. *
|
||
10.37
|
Translated Pledge Agreement entered by BT Shantou and Bank of China Co., Ltd. Shantou Branch. *
|
10.38
|
$50,000 Convertible Note issued by the Company to JSJ dated by December 3, 2013 *
|
||
10.39
|
Note purchase agreement dated December 17, 2013 between Iconic and the Company. *
|
||
10.40
|
$ 52,500 Convertible Note issued by the Company to Iconic dated by December 17, 2013. *
|
||
10.41
|
$25,000 Convertible Note issued by the Company to GEL dated by January 6, 2014 *
|
||
10.42
|
$25,000 Convertible Note issued by the Company to GEL dated by January 6, 2014 *
|
||
10.43
|
Debt Purchase Agreement entered by the Company, CDI and GEL on January 6, 2014. *
|
||
10.44
|
$36,711 Replacement Convertible Note issued by the Company to LG by January 7, 2014 *
|
||
10.45
|
$50,000 Convertible Note issued by the Company to LG dated by January 6, 2014 *
|
||
10.46
|
Debt Purchase Agreement entered by the Company, CDI and LG on January 7, 2014. *
|
||
10.47
|
Assignment Agreement entered by the Company, CDI and JSJ on January 30, 2014. *
|
||
10.48
|
$103,216 Replacement Convertible Note issued by the Company to JSJ by January 30, 2014 *
|
||
10.49
|
$93,500 Convertible Note issued by the Company to Asher on January 30, 2014. *
|
||
10.50
|
$125,000 Convertible Note issued by the Company to JSJ on February 13, 2014 *
|
||
10.51
|
$40,000 Convertible Note issued by the Company to LG on March 17, 2014 *
|
||
10.52
|
$20,000 Convertible Note issued by the Company to UF on March 17, 2014 *
|
||
14.1
|
Code of Ethics - Incorporated by reference to Exhibit 14.1 to the Company's Registration Statement on Form SB-2 as filed with the SEC on May 9, 2006.
|
||
21.1
|
Subsidiaries of the Registrant. - Incorporated by reference to the Annual Report on Form 10-K for the year ended December 31, 2011.
|
||
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer *
|
||
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer *
|
||
32.1
|
Section 1350 Certification of Chief Executive Officer and Chief Financial Officer*
|
||
101.INS
|
XBRL INSTANCE DOCUMENT **
|
||
101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA **
|
||
101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE **
|
||
101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE **
|
||
101.LAB
|
XBRL TAXONOMY EXTENSION LABEL LINKBASE **
|
||
101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE **
|
BIG TREE GROUP INC.
|
||
Dated: May 13, 2014
|
By: /s/ Wei Lin
|
|
Wei Lin, Chief Executive Officer and
|
||
Chairman of the Board of Directors
|
Signature
|
Title
|
Date
|
||
/s/ Wei Lin
|
Chief Executive Officer and Chairman of the Board of Directors, principal executive officer
|
May 13, 2014
|
||
Wei Lin
|
||||
/s/ Jiale Cai
|
Chief Financial Officer, principal financial and accounting officer
|
May 13, 2014
|
||
Jiale Cai
|
||||
/s/ Chaojun Lin
|
Director
|
May 13, 2014
|
||
Chaojun Lin
|
||||
/s/ Chaoqun Xian
|
Director
|
May 13, 2014
|
||
Chaoqun Xian
|
|
|
Report of Independent Registered Public Accounting Firm
|
F - 2
|
Consolidated Financial Statements:
|
|
Consolidated Balance Sheets:
|
|
As of December 31, 2013 and 2012
|
F - 3
|
Consolidated Statements of Operations and Comprehensive Income:
|
|
For the Years Ended December 31, 2013 and 2012
|
F - 4
|
Consolidated Statements of Changes in Shareholders' Equity:
|
|
For the Years Ended December 31, 2013 and 2012
|
F - 5
|
Consolidated Statements of Cash Flows:
|
|
For the Years Ended December 31, 2013 and 2012
|
F - 6
|
Notes to Consolidated Financial Statements
|
F - 7 to F - 22
|
/s/ RBSM LLP
|
BIG TREE GROUP INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||
For the Years Ended December 31, 2013 and 2012
|
||||||||||||||||||||||||||||||||||||||||||||
Total shareholders' equity
|
||||||||||||||||||||||||||||||||||||||||||||
Series B Convertible Preferred Stock
|
Series C Convertible Preferred Stock
|
Common Stock
|
||||||||||||||||||||||||||||||||||||||||||
Number of Shares
|
Amount
|
Number of Shares
|
Amount
|
Number of Shares
|
Amount
|
Additional paid-in capital
|
Advances due from related party
|
Retained earnings
|
Accumulated other comprehensive income (loss)
|
|||||||||||||||||||||||||||||||||||
Balance, December 31, 2011 , as restated
|
3,362,749 | $ | - | 6,500,000 | $ | - | 137,430 | $ | 1 | $ | - | $ | - | $ | 627,891 | $ | (12,658 | ) | $ | 615,234 | ||||||||||||||||||||||||
Common stock issued for services
|
- | - | - | - | 200,000 | 2 | 207,999 | - | - | - | 208,001 | |||||||||||||||||||||||||||||||||
Conversion of Series B and C preferred stock
|
(3,362,749 | ) | - | (6,500,000 | ) | - | 9,862,749 | 99 | (99 | ) | - | - | - | - | ||||||||||||||||||||||||||||||
Working capital advances made to related party, net
|
- | - | - | (261,970 | ) | - | - | (261,970 | ) | |||||||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | - | 826,596 | - | 826,596 | |||||||||||||||||||||||||||||||||
Comprehensive income
|
- | - | - | - | - | - | - | - | - | 1,255 | 1,255 | |||||||||||||||||||||||||||||||||
Balance, December 31, 2012, as restated
|
- | - | - | - | 10,200,179 | 102 | 207,900 | (261,970 | ) | 1,454,487 | (11,403 | ) | 1,389,116 | |||||||||||||||||||||||||||||||
Common stock issued for services
|
- | - | - | - | 150,000 | 2 | 94,499 | - | - | - | 94,501 | |||||||||||||||||||||||||||||||||
Fractional rounding
|
- | - | - | - | 13 | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Working capital advances made to related party, net
|
- | - | - | - | - | - | - | (1,368,610 | ) | - | - | (1,368,610 | ) | |||||||||||||||||||||||||||||||
Net income for the year
|
- | - | - | - | - | - | - | - | 510,074 | - | 510,074 | |||||||||||||||||||||||||||||||||
Comprehensive income
|
- | - | - | - | - | - | - | - | - | 72,994 | 72,994 | |||||||||||||||||||||||||||||||||
Balance, December 31, 2013
|
- | $ | - | - | $ | - | 10,350,192 | $ | 104 | $ | 302,399 | $ | (1,630,580 | ) | $ | 1,964,561 | $ | 61,591 | $ | 698,075 |
December 31, 2013:
|
|
Balance sheet
|
RMB 6.1104 to $1.00
|
Statement of operations and comprehensive income
|
RMB 6.1905 to $1.00
|
December 31, 2012:
|
|
Balance sheet
|
RMB 6.3011 to $1.00
|
Statement of operations and comprehensive income
|
RMB 6.3034 to $1.00
|
Liabilities:
|
||||
Balance of derivative liabilities as of January 1, 2013
|
$
|
-
|
||
Initial fair value of derivative liabilities attributable to conversion feature
|
225,361
|
|||
Gain from change in the fair value of derivative liabilities
|
(43,265
|
)
|
||
Balance of derivative liabilities as of December 31, 2013
|
$
|
182,096
|
Revenue Recognition (1)
|
||||||||||||||||||||||||
2013
|
2012
|
|||||||||||||||||||||||
Allocation of Revenues
|
Gross Method
|
Net Method
|
Total
|
Gross Method
|
Net Method
|
Total
|
||||||||||||||||||
Revenues, excluding sales reported on net basis
|
$
|
39,546,250
|
$
|
-
|
$
|
39,546,250
|
$
|
33,308,254
|
$
|
-
|
$
|
33,308,254
|
||||||||||||
Net Revenues from sales reported on net basis
|
-
|
180,752
|
180,752
|
-
|
580,381
|
580,381
|
||||||||||||||||||
Total Revenues
|
$
|
39,546,250
|
$
|
180,752
|
$
|
39,727,002
|
$
|
33,308,254
|
$
|
580,381
|
$
|
33,888,635
|
|
•
|
we are the primary obligor to provide the product or services desired by our customers;
|
|
•
|
we have discretion in supplier selection.
|
|
•
|
we have latitude in establishing price;
|
|
•
|
we have credit risk – see Note 13 for customer concentrations and credit risk; and
|
|
•
|
we have inventory risk before customer order and upon customer return;
|
Years Ended December 31,
|
||||||||
2013
|
2012
|
|||||||
(As Restated) | ||||||||
Net income available to common shareholders for basic and diluted net income per common share
|
$ | 510,074 | $ | 826,596 | ||||
Weighted average common shares outstanding – basic
|
10,348,956 | 10,060,288 | ||||||
Effect of dilutive securities:
|
||||||||
Convertible debt
|
804,231 | - | ||||||
Weighted average common shares outstanding– diluted
|
11,153,187 | 10,060,288 | ||||||
Net income per common share - basic
|
$ | 0.05 | $ | 0.08 | ||||
Net income per common share - diluted
|
$ | 0.05 | $ | 0.08 |
December 31, 2013
|
December 31, 2012
|
|||||||
Export tax refund receivable
|
$
|
1,169,702
|
$
|
1,189,971
|
||||
Others
|
11,619
|
12,779
|
||||||
Total
|
$
|
1,181,321
|
$
|
1,202,750
|
Estimated Life
|
December 31, 2013
|
December 31, 2012
|
|||||||
Office equipment
|
5 Years
|
$
|
38,305
|
$
|
34,639
|
||||
Vehicles
|
5 Years
|
52,370
|
79,920
|
||||||
Machinery and equipment
|
3 Years
|
176,429
|
170,743
|
||||||
267,104
|
285,302
|
||||||||
Less: accumulated depreciation
|
(135,906
|
)
|
(83,545
|
)
|
|||||
$
|
131,198
|
$
|
201,757
|
December 31, 2013
|
December 31, 2012
|
|||||||
Advances to supplier - Universal Toys
|
$
|
-
|
$
|
64,943
|
||||
Advances to supplier - Xinzhongyang
|
-
|
464,205
|
||||||
Total
|
$
|
-
|
$
|
529,148
|
Balance, December 31, 2011
|
$
|
-
|
||
Working capital advances made to Xinzhongyang
|
2,172,606
|
|||
Repayments made by Xinzhongyang
|
(1,910,636
|
)
|
||
Effect of foreign currency exchange
|
-
|
|||
Balance, December 31, 2012
|
261,970
|
|||
Working capital advances made to Xinzhongyang
|
4,149,784
|
|||
Repayments made by Xinzhongyang
|
(2,789,350
|
)
|
||
Effect of foreign currency exchange
|
8,176
|
|||
Balance, December 31, 2013
|
$
|
1,630,580
|
Wei Lin (1)
|
Guihong Zheng (2)
|
Chaojun Lin (3)
|
Xinzhongyang (4)
|
Total
|
||||||||||||||||
Balance, December 31, 2011
|
$ | 794,420 | $ | 28,845 | $ | 12,594 | $ | - | $ | 835,859 | ||||||||||
Working capital advances
|
2,197,453 | - | - | 6,016,436 | 8,213,889 | |||||||||||||||
Repayments
|
(2,212,495 | ) | - | (12,692 | ) | (6,540,353 | ) | (8,765,540 | ) | |||||||||||
Payment on remaining balance on the acquisition
|
(261,623 | ) | (29,069 | ) | - | - | (290,692 | ) | ||||||||||||
Amount offset pursuant to offset agreement
|
(523,917 | ) | - | - | 523,917 | - | ||||||||||||||
Effect of foreign currency exchange
|
6,162 | 224 | 98 | - | 6,484 | |||||||||||||||
Balance, December 31, 2012
|
- | - | - | - | - | |||||||||||||||
Working capital advances
|
2,030,515 | - | - | - | 2,030,515 | |||||||||||||||
Repayments
|
(1,585,766 | ) | - | - | - | (1,585,766 | ) | |||||||||||||
Effect of foreign currency exchange
|
- | - | - | - | - | |||||||||||||||
Balance, December 31, 2013
|
$ | 444,749 | $ | - | $ | - | $ | - | $ | 444,749 |
(1)
|
Mr. Wei Lin is our chief executive officer and Chairman of the Board. At December 31, 2013 and 2012, balances due to Mr. Lin primarily consisted of advances for working capital and amounts due to Mr. Lin for the acquisition of BT Shantou by BT Brunei.
|
(2)
|
Ms. Guihong Zheng is a principal shareholder of Yunjia Fashion Clothing Co., Ltd. (“Yunjia”), an apparel company, a shareholder in Xinzhongyang, and the shareholder of Shantou Youbang International Supervise Center, Co., Ltd. Ms. Guihong Zheng is Mr. Wei Lin’s wife.
|
(3)
|
Mr. Chaojun Lin is the Deputy General Manager of BT Shantou since March 2004 and a member of our Board of Directors since December 30, 2011. The balance due from Mr. Chaojun Lin as December 31, 2013 amounted to $292,943 as was reflected on the consolidated balance sheet as due from related party in current assets and as disclosed above under "Due from related party". It is possible that these funds advance by us to him could be deemed to be in violation of Section 402 of the Sarbanes-Oxley Act of 2002. On March 28, 2014, Mr. Lin repaid these funds to the company. (See Note-15 Subsequent Events).
|
(4)
|
During 2012, Xinzhongyang advanced us funds for working capital purposes and we made repayments of such advances. During 2012, Xinzhongyang advanced us approximately $6.0 million and we repaid Xinzhongyang approximately $6.5 million. During 2012, Xinzhongyang entered into an offset agreement with Mr. Wei Lin whereby the excess amounts repaid by us to Xinzhongyang amounting to approximately $524,000 were offset against amount that we owed to Mr. Wei Lin. At December 31, 2013 and 2012, amounts payable to Xinzhongyang amounted to $0 and $0, respectively.
|
Dividend rate
|
0 | % | ||
Term (in years)
|
0.5 to 1.0 year
|
|||
Volatility
|
607 | % | ||
Risk-free interest rate
|
0.10% – 0.13 | % |
Years Ended December 31,
|
||||||||
2013
|
2012
|
|||||||
(As Restated) | ||||||||
U.S. Operations
|
$
|
(504,983
|
)
|
$
|
(465,030
|
)
|
||
Brunei Operations (BT Brunei)
|
1,065,051
|
1,642,882
|
||||||
Chinese Operations (BT Shantou)
|
288,358
|
84,656
|
||||||
Total
|
$
|
848,426
|
$
|
1,262,508
|
Years Ended December 31,
|
||||||||
2013
|
2012
|
|||||||
(As Restated) | ||||||||
Federal, State and Local
|
$
|
-
|
$
|
-
|
||||
PRC EIT tax
|
338,352
|
435,192
|
||||||
Total
|
$
|
338,352
|
$
|
435,192
|
Years Ended December 31,
|
||||||||
2013
|
2012
|
|||||||
(As Restated) | ||||||||
Income tax provision at federal statutory rate
|
$
|
288,000
|
$
|
429,000
|
||||
State income taxes, net of federal benefit
|
39,000
|
58,000
|
||||||
Permanent differences
|
70,000
|
84,000
|
||||||
U.S. tax rate in excess of foreign tax rate
|
(184,000
|
)
|
(235,000
|
)
|
||||
Change in U.S. valuation allowance
|
125,000
|
99,000
|
||||||
Tax provision
|
$
|
338,000
|
$
|
435,000
|
December 31,
|
||||||||
2013
|
2012
|
|||||||
Total deferred tax asset - from NOL carry forwards
|
$
|
4,531,000
|
$
|
4,330,000
|
||||
Valuation allowance
|
(4,531,000
|
)
|
(4,330,000
|
)
|
||||
Deferred tax asset, net of allowance
|
$
|
-
|
$
|
-
|
Net Sales
|
Accounts Receivable
|
|||||||||||||
For the years ended December 31,
|
As of December 31,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||
Always Trading International Limited
|
35.7
|
%
|
27.5
|
%
|
30.5
|
%
|
56.4
|
%
|
||||||
Poundland Far East Ltd
|
9.1
|
%
|
8.1
|
%
|
5.9
|
%
|
-
|
|||||||
Total
|
44.8
|
%
|
35.6
|
%
|
36.4
|
%
|
56.4
|
%
|
Net Purchases
|
Accounts Payable
|
|||||||||||||
For the years ended December 31,
|
As of December 31,
|
|||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||
Jiada Toys
|
7.3
|
%
|
8.5
|
%
|
11.0
|
%
|
35.1
|
%
|
||||||
Guangdong Chenghai Xiongcheng Plastic Toys
|
3.8
|
%
|
-
|
18.3
|
%
|
19.8
|
%
|
|||||||
Changtai Toys (Prosperous Toys)
|
42.4
|
%
|
41.8
|
%
|
28.9
|
%
|
-
|
|||||||
Yintai International (Win Tide)
|
28.5
|
%
|
26.7
|
%
|
6.3
|
%
|
-
|
|||||||
Total
|
82.0
|
%
|
77.0
|
%
|
64.5
|
%
|
54.9
|
%
|
Country:
|
December 31, 2013
|
December 31, 2012
|
||||||||||||||
PRC
|
$
|
211,352
|
95.8
|
%
|
$
|
11,001
|
49.6
|
%
|
||||||||
United States
|
3,852
|
1.8
|
%
|
379
|
1.7
|
%
|
||||||||||
Hong Kong
|
5,381
|
2.4
|
%
|
10,787
|
48.7
|
%
|
||||||||||
Total cash and cash equivalents
|
$
|
220,585
|
100.0
|
%
|
$
|
22,167
|
100.0
|
%
|
Years Ending December 31:
|
Third Party
|
Related Parties
(See Note 8)
|
Total
|
|||||||||
2014
|
$
|
12,677
|
$
|
244,245
|
$
|
256,922
|
||||||
2015
|
2,113
|
244,245
|
246,358
|
|||||||||
2016
|
-
|
244,245
|
244,245
|
|||||||||
2017
|
-
|
244,245
|
244,245
|
|||||||||
2018
|
-
|
11,631
|
11,631
|
|||||||||
Thereafter
|
-
|
34,892
|
34,892
|
|||||||||
Total
|
$
|
14,790
|
$
|
1,023,503
|
$
|
1,038,293
|
Consolidated Balance Sheet data
|
December 31, 2012
|
||||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
|||||||||||
Total Assets
|
$ | 8,650,814 | $ | - | $ | 8,650,814 | |||||||
Salaries and related benefits payable
|
60,578 | 177,661 |
(a)
|
238,239 | |||||||||
Other payables
|
61,504 | 239,021 |
(a)
|
300,525 | |||||||||
Taxes payable
|
65,586 | 799,966 |
(a)
|
865,552 | |||||||||
Total Current Liabilities
|
5,983,339 | 1,216,648 | 7,199,987 | ||||||||||
Total Liabilities
|
6,045,050 | 1,216,648 | 7,261,698 | ||||||||||
Stockholders’ Equity:
|
|||||||||||||
Common stock ($0.00001 par value; 100,000,000 shares authorized; 10,200,179 shares issued and outstanding at December 31, 2012)
|
102 | - | 102 | ||||||||||
Additional paid-in capital
|
207,900 | - |
(a)
|
207,900 | |||||||||
Retained earnings
|
2,663,029 | (1,208,542 | ) |
(a)
|
1,454,487 | ||||||||
Accumulated other comprehensive loss
|
(3,297 | ) | (8,106 | ) |
(a)
|
(11,403 | ) | ||||||
Due from related party
|
(261,970 | ) | - | (261,970 | ) | ||||||||
Total Stockholders’ Equity
|
2,605,764 | (1,216,648 | ) | 1,389,116 | |||||||||
Total Liabilities and Stockholders’ Equity
|
$ | 8,650,814 | $ | - | $ | 8,650,814 |
(a)
|
To increase current liabilities by $1,216,648, to reduce net income by $768,443 to reflect the accrual of income taxes, payroll benefit taxes and all related estimated penalties and interest, to reduce beginning retained earnings by $440,099 to reflect the accrual of such taxes and penalties for the 2011 period, and to increase accumulated other comprehensive loss by $8,106.
|
Consolidated Statement of operations and comprehensive income
|
For the Year Ended
December 31, 2012
|
|||||||||||||
As previously filed
|
Adjustments to Restate
|
As Restated
|
||||||||||||
Gross profit
|
$ | 3,527,026 | $ | - | $ | 3,527,026 | ||||||||
Operating expenses
|
1,818,876 | 126,701 |
(a)
|
1,945,577 | ||||||||||
Operating income
|
1,708,150 | (126,701 | ) | 1,581,449 | ||||||||||
Other income (expenses)
|
(80,006 | ) | (238,935 | ) |
(a)
|
(318,941 | ) | |||||||
Income before income taxes
|
1,628,144 | (365,636 | ) | 1,262,508 | ||||||||||
Income taxes
|
(33,105 | ) | (402,807 | ) |
(a)
|
(435,912 | ) | |||||||
Net income
|
1,595,039 | (768,443 | ) | 826,596 | ||||||||||
Foreign currency translation income (loss)
|
9,361 | (8,106 | ) |
(a)
|
1,255 | |||||||||
Comprehensive Income
|
$ | 1,604,400 | $ | (776,549 | ) | $ | 827,851 | |||||||
Net Income Per Common Share | ||||||||||||||
Basic | $ | 0.16 | $ | (0.08 | ) | $ | 0.08 | |||||||
Diluted | $ | 0.16 | $ | (0.08 | ) | $ | 0.08 |
(a)
|
To reduce net income by $768,443 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 $8,106.
|
1 Year Big Tree (CE) Chart |
1 Month Big Tree (CE) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions