Big Tree Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Jun '14 Jun 30, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009
Revenue	30.02	39.73	33.89	15.79	2.73	1.3
Revenue Growth (YoY)	-29.35%	17.23%	114.68%	477.91%	110.49%	-
Cost of Revenue	26.06	35.51	30.36	13.6	2.53	1.19
Gross Profit	3.95	4.21	3.53	2.19	0.2	0.11
Selling, General & Admin	2.7	2.61	1.95	0.55	0.28	0.18
Operating Expenses	2.7	2.61	1.95	0.55	0.28	0.18
Operating Income	1.25	1.6	1.58	1.64	-0.08	-0.07
Interest Expense	-0.81	-0.5	-0.03	-	-	-
Interest & Investment Income	-	-	-	0	0	0
Currency Exchange Gain (Loss)	0.02	-0.18	0	-	-	-
Other Non Operating Income (Expenses)	0.08	-0.07	-0.29	0	-0.01	0
Pretax Income	0.54	0.85	1.26	1.64	-0.09	-0.07
Income Tax Expense	0.24	0.34	0.44	0.03	0.01	-
Net Income	0.3	0.51	0.83	1.61	-0.09	-0.07
Net Income to Common	0.3	0.51	0.83	1.61	-0.09	-0.07
Net Income Growth	68.20%	-38.29%	-48.65%	-	-	-
Shares Outstanding (Basic)	11	10	10	7	0	-
Shares Outstanding (Diluted)	11	11	10	7	0	-
Shares Change (YoY)	11.61%	10.86%	54.55%	4642.66%	-	-
EPS (Basic)	0.03	0.05	0.08	0.25	-0.69	-
EPS (Diluted)	0.03	0.05	0.08	0.25	-0.69	-
EPS Growth	62.11%	-38.39%	-67.65%	-	-	-
Free Cash Flow	1.21	0.79	-2.84	0.52	0.28	-0.57
Free Cash Flow Per Share	0.11	0.07	-0.28	0.08	2.05	-
Gross Margin	13.17%	10.61%	10.41%	13.87%	7.23%	8.26%
Operating Margin	4.16%	4.04%	4.67%	10.39%	-2.95%	-5.67%
Profit Margin	1.00%	1.28%	2.44%	10.20%	-3.46%	-5.34%
Free Cash Flow Margin	4.04%	2.00%	-8.39%	3.28%	10.29%	-43.76%
EBITDA	1.34	1.68	1.64	1.65	-0.07	-0.07
EBITDA Margin	4.45%	4.23%	4.84%	10.44%	-2.73%	-5.20%
D&A For EBITDA	0.09	0.08	0.06	0.01	0.01	0.01
EBIT	1.25	1.6	1.58	1.64	-0.08	-0.07
EBIT Margin	4.16%	4.04%	4.67%	10.39%	-2.95%	-5.67%
Effective Tax Rate	44.00%	39.88%	34.53%	2.10%	-	-
Revenue as Reported	-	-	-	-	2.73	1.3
Advertising Expenses	-	0.1	0.15	0.03	-	-

Updated Aug 14, 2014. Source: S&P Global Market Intelligence. Standard template. Financial Sources.