RESTATEMENT (Tables)
|
3 Months Ended |
Mar. 31, 2025 |
| Accounting Changes and Error Corrections [Abstract] |
|
| SCHEDULE OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS |
The
effects of the restatement on the consolidated balance sheet as of December 31, 2024, are summarized in the following table:
SCHEDULE
OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
| | |
| | | |
| | | |
|
|
| | |
| | |
December
31, 2024 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note |
|
As
Restated | |
| Current Assets | |
| | | |
| | | |
|
|
| | |
| Cash | |
$ | 10,075,162 | | |
| — | | |
|
|
$ | 10,075,162 | |
| Accounts receivable, net | |
| 564,523 | | |
| — | | |
|
|
| 564,523 | |
| Inventories, net | |
| 315,371 | | |
| — | | |
|
|
| 315,371 | |
| Prepayments and deposits, net | |
| 6,376,656 | | |
| — | | |
|
|
| 6,376,656 | |
| Amount due from related parties | |
| 25,040 | | |
| — | | |
|
|
| 25,040 | |
| Other
receivables | |
| 94,074 | | |
| — | | |
|
|
| 94,074 | |
| Total
current assets | |
| 17,450,826 | | |
| — | | |
|
|
| 17,450,826 | |
| Non-Current Assets | |
| | | |
| | | |
|
|
| | |
| Property, plant and equipment,
net | |
| 136,143,177 | | |
| (46,712,127 | ) | |
(b) |
|
| 89,431,050 | |
| Finance lease right-of-use
assets | |
| 76,868 | | |
| 45,078,420 | | |
(b) |
|
| 45,155,288 | |
| Operating lease right-of-use
assets | |
| 6,169,855 | | |
| — | | |
|
|
| 6,169,855 | |
| Prepaid land leases, net of
current portion | |
| 9,615,269 | | |
| — | | |
|
|
| 9,615,269 | |
| Deferred
tax assets, net | |
| — | | |
| — | | |
|
|
| — | |
| Total
non-current assets | |
| 152,005,169 | | |
| (1,633,707 | ) | |
|
|
| 150,371,462 | |
| Total
Assets | |
| 169,455,995 | | |
| (1,633,707 | ) | |
|
|
| 167,822,288 | |
| | |
| | | |
| | | |
|
|
| | |
| Liabilities and Stockholders’
Equity | |
| | | |
| | | |
|
|
| | |
| Current Liabilities | |
| | | |
| | | |
|
|
| | |
| Short-term bank borrowing | |
| | | |
| | | |
|
|
| | |
| Accounts payable and accrued
expenses | |
$ | 14,323,458 | | |
| (7,878,181 | ) | |
(c) |
|
$ | 6,445,277 | |
| Taxes payable-current | |
| 113,999 | | |
| — | | |
|
|
| 113,999 | |
| Amount due to related parties | |
| 2,584,808 | | |
| — | | |
|
|
| 2,584,808 | |
| Finance lease liabilities, current
portion | |
| 217,743 | | |
| 3,124,550 | | |
(c) |
|
| 3,342,293 | |
| Operating
lease liabilities, current portion | |
| 491,850 | | |
| — | | |
|
|
| 491,850 | |
| Total
current liabilities | |
| 17,731,858 | | |
| (4,753,631 | ) | |
|
|
| 12,978,227 | |
| Non-Current Liabilities | |
| | | |
| | | |
|
|
| | |
| Finance lease liabilities, net
of current portion | |
| 1,075,865 | | |
| 4,014,019 | | |
(c) |
|
| 5,089,884 | |
| Operating
lease liabilities, net of current portion | |
| 6,941,602 | | |
| — | | |
|
|
| 6,941,602 | |
| Long-term bank borrowing | |
| | | |
| | | |
|
|
| | |
| Total
non-current liabilities | |
| 8,017,467 | | |
| 4,014,019 | | |
|
|
| 12,031,486 | |
| Total
Liabilities | |
| 25,749,325 | | |
| (739,612 | ) | |
|
|
| 25,009,713 | |
| | |
| | | |
| | | |
|
|
| | |
| Commitment and Contingencies | |
| — | | |
| — | | |
|
|
| — | |
| | |
| | | |
| | | |
|
|
| | |
| Stockholders’ Equity | |
| | | |
| | | |
|
|
| | |
| PREFERRED STOCK; $0.001 par
value; 1,000,000 shares authorized; none outstanding | |
| — | | |
| — | | |
|
|
| — | |
COMMON STOCK; $0.0005
par value; 80,000,000
shares authorized; 1,120,145
shares issued; and 1,091,562
shares outstanding as of December 31, 2024 | |
| 24,623 | | |
| (24,063 | ) | |
(a) |
|
| 560 | |
| Treasury stock; 28,583 shares as of December 31, 2024
at cost | |
| (1,372,673 | ) | |
| — | | |
|
|
| (1,372,673 | ) |
| Additional paid-in capital | |
| 101,688,262 | | |
| 24,063 | | |
(a) |
|
| 101,712,325 | |
| Share to be issued | |
| 194,700 | | |
| — | | |
|
|
| 194,700 | |
| Retained earnings unappropriated | |
| 37,358,804 | | |
| (964,920 | ) | |
(d) |
|
| 36,393,884 | |
| Retained earnings appropriated | |
| 26,667,097 | | |
| — | | |
|
|
| 26,667,097 | |
| Accumulated
other comprehensive loss | |
| (20,854,143 | ) | |
| 70,825 | | |
(e) |
|
| (20,783,318 | ) |
| Total
Stockholders’ Equity | |
| 143,706,670 | | |
| (894,095 | ) | |
|
|
| 142,812,575 | |
| Total
Liabilities and Stockholders’ Equity | |
$ | 169,455,995 | | |
| (1,633,707 | ) | |
|
|
$ | 167,822,288 | |
GULF
RESOURCES, INC.
AND
SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2025
(Expressed
in U.S. dollars)
(UNAUDITED)
NOTE
22 –RESTATEMENT – Continued
The
effects of the restatement on the consolidated balance sheet as of March 31, 2025 are summarized in the following table:
| | |
| | | |
| | | |
|
|
| | |
| | |
March
31, 2025 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| Current Assets | |
| | | |
| | | |
| |
| | |
| Cash | |
$ | 8,523,045 | | |
| — | | |
| |
$ | 8,523,045 | |
| Accounts receivable, net | |
| 2,114,222 | | |
| — | | |
| |
| 2,114,222 | |
| Inventories, net | |
| 455,059 | | |
| — | | |
| |
| 455,059 | |
| Prepayments and deposits, net | |
| 6,393,161 | | |
| — | | |
| |
| 6,393,161 | |
| Amount due from related parties | |
| 25,076 | | |
| — | | |
| |
| 25,076 | |
| Other receivables | |
| 126,050 | | |
| — | | |
| |
| 126,050 | |
| Total current assets | |
| 17,636,613 | | |
| — | | |
| |
| 17,636,613 | |
| Non-Current Assets | |
| | | |
| | | |
| |
| | |
| Property, plant and equipment, net | |
| 132,341,321 | | |
| (46,006,663 | ) | |
(b) | |
| 86,334,658 | |
| Finance lease right-of-use assets | |
| 75,721 | | |
| 44,369,063 | | |
(b) | |
| 44,444,784 | |
| Operating lease right-of-use assets | |
| 6,050,429 | | |
| — | | |
| |
| 6,050,429 | |
| Prepaid land leases, net of current portion | |
| 9,625,855 | | |
| — | | |
| |
| 9,625,855 | |
| Deferred tax assets, net | |
| — | | |
| — | | |
| |
| — | |
| Total non-current assets | |
| 148,093,326 | | |
| (1,637,600 | ) | |
| |
| 146,455,726 | |
| Total Assets | |
| 165,729,939 | | |
| (1,637,600 | ) | |
| |
| 164,092,339 | |
| | |
| | | |
| | | |
| |
| | |
| Liabilities and Stockholders’ Equity | |
| | | |
| | | |
| |
| | |
| Current Liabilities | |
| | | |
| | | |
| |
| | |
| Accounts payable and accrued expenses | |
$ | 11,656,665 | | |
| (4,788,640 | ) | |
(c) | |
$ | 6,868,025 | |
| Taxes payable-current | |
| 276,516 | | |
| — | | |
| |
| 276,516 | |
| Amount due to related parties | |
| 2,586,422 | | |
| — | | |
| |
| 2,586,422 | |
| Finance lease liabilities, current portion | |
| 239,771 | | |
| — | | |
| |
| 239,771 | |
| Operating lease liabilities,
current portion | |
| 498,483 | | |
| — | | |
| |
| 498,483 | |
| Total current liabilities | |
| 15,257,857 | | |
| (4,788,640 | ) | |
| |
| 10,469,217 | |
| Non-Current Liabilities | |
| | | |
| | | |
| |
| | |
| Finance lease liabilities, net of current portion | |
| 1,077,412 | | |
| 4,058,910 | | |
(c) | |
| 5,136,322 | |
| Operating lease liabilities, net of current
portion | |
| 6,809,843 | | |
| — | | |
| |
| 6,809,843 | |
| Total non-current liabilities | |
| 7,887,255 | | |
| 4,058,910 | | |
| |
| 11,946,165 | |
| Total Liabilities | |
| 23,145,112 | | |
| (729,730 | ) | |
| |
| 22,415,382 | |
| | |
| | | |
| | | |
| |
| | |
| Commitment and Contingencies | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| Stockholders’ Equity | |
| | | |
| | | |
| |
| | |
| PREFERRED STOCK; $0.001 par value; 1,000,000
shares authorized; none outstanding | |
| — | | |
| — | | |
| |
| — | |
| COMMON STOCK; $0.0005
par value; 80,000,000
shares authorized; 1,382,114
shares issued; and 1,353,531
shares outstanding as of March 31, 2025 | |
| 25,934 | | |
| (25,243 | ) | |
(a) | |
| 691 | |
| Treasury stock; 28,583 shares as of March 31, 2025 at cost | |
| (1,372,673) | | |
| — | | |
| |
| (1,372,673) | |
| Additional paid-in capital | |
| 105,167,292 | | |
| 25,243 | | |
(a) | |
| 105,192,535 | |
| Retained earnings unappropriated | |
| 32,729,304 | | |
| (1,005,600 | ) | |
(d) | |
| 31,723,704 | |
| Retained earnings appropriated | |
| 26,667,097 | | |
| — | | |
| |
| 26,667,097 | |
| Accumulated other comprehensive
loss | |
| (20,632,127 | ) | |
| 97,730 | | |
(e) | |
| (20,534,397 | ) |
| Total Stockholders’
Equity | |
| 142,584,827 | | |
| (907,870 | ) | |
| |
| 141,676,957 | |
| Total Liabilities and
Stockholders’ Equity | |
$ | 165,729,939 | | |
| (1,637,600 | ) | |
| |
$ | 164,092,339 | |
The
following descriptions of the restatement adjustments to the balance sheet excludes a description of adjustments previously identified
and concluded as immaterial that were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10
reverse stock split on October 27, 2025. |
| (b) | | As of December
31, 2024, in the fixed assets, the original value of the buildings subject to reclassification amounted to $68,476,868.
The Company reclassified them based on their acquisition methods. The self-built portion was reclassified as “leasehold improvements”
in the property, plant and equipment, with an original value of $3,507,367.
The leased portion was reclassified as finance lease right-of-use assets, with an original value of $64,189,590,
accumulated amortization of $19,111,170,
and a net value of $45,078,720. |
As
of March 31, 2025, in the fixed assets, the original value of the buildings subject to reclassification amounted to $68,575,318. The
Company reclassified them based on their acquisition methods. The self-built portion was reclassified as “leasehold improvements”
in the property, plant and equipment, with an original value of $3,512,410. The leased portion was reclassified as finance lease right-of-use assets, with an original value of $64,281,876, accumulated amortization of $19,912,813, and a net value of $44,369,063.
| (c) | | As of December
31, 2024, the amount of $7,878,181
in accounts payable and accrued expenses was reclassified as
finance lease liability relating to the salt pans. The reclassified amount of finance lease liabilities including the current portion
of $3,124,550
and the non-current portion of $4,014,019. |
As
of March 31, 2025, the amount of $4,769,747 in accounts payable and accrued expenses was reclassified as finance lease liability relating
to the salt pans. The reclassified amount of finance lease liabilities including the non-current portion of $4,058,910.
| (d) | | Regarding the decrease
in retained earnings unappropriated, the main reasons was the increase in expenses. The increase in expenses is mainly due to the reclassification
of the financial lease right-of-use asset. Previously, depreciation was calculated after deducting 5% residual value from the fixed assets,
but now there is no residual value for amortization of finance lease right-of-use asset calculation. |
| (e) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
|
| SCHEDULE OF STATEMENT OF OPERATIONS INCOME (LOSS) |
The
effects of the restatement on the consolidated statement of operations income (loss) for the three months ended March 31, 2024, are summarized
in the following table:
SCHEDULE
OF STATEMENT OF OPERATIONS INCOME (LOSS)
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2024 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| NET REVENUE | |
$ | 1,307,062 | | |
| — | | |
| |
$ | 1,307,062 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (2,119,845 | ) | |
| — | | |
| |
| (2,119,845 | ) |
| Sales and marketing expenses | |
| (4,491 | ) | |
| — | | |
| |
| (4,491 | ) |
| Direct labor and factory overheads incurred
during plant shutdown | |
| (3,734,689 | ) | |
| — | | |
| |
| (3,734,689 | ) |
| General and administrative
expenses | |
| (717,456 | ) | |
| — | | |
| |
| (717,456 | ) |
| TOTAL OPERATING COSTS
AND EXPENSE | |
| (6,576,481 | ) | |
| — | | |
| |
| (6,576,481 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (5,269,419 | ) | |
| — | | |
| |
| (5,269,419 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (24,830 | ) | |
| — | | |
| |
| (24,830 | ) |
| Interest income | |
| 36,060 | | |
| — | | |
| |
| 36,060 | |
| Other expense, net | |
| (4,003 | ) | |
| — | | |
| |
| (4,003 | ) |
| TOTAL OTHER INCOME, NET | |
| 7,227 | | |
| — | | |
| |
| 7,227 | |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| 1,270,060 | | |
| — | | |
| |
| 1,270,060 | |
| NET LOSS | |
$ | (3,992,132 | ) | |
| — | | |
| |
$ | (3,992,132 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (3,992,132 | ) | |
| — | | |
| |
$ | (3,992,132 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation
adjustments | |
| (393,867 | ) | |
| — | | |
| |
| (393,867 | ) |
| TOTAL COMPREHENSIVE
LOSS | |
$ | (4,385,999 | ) | |
| — | | |
| |
$ | (4,385,999 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE: | |
$ | (0.37 | ) | |
| (3.29 | ) | |
(c) | |
$ | (3.66 | ) |
| | |
| | | |
| | | |
| |
| | |
BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
$ | 10,726,924 | | |
| (9,635,362 | ) | |
(c) | |
$ | 1,091,562 | |
GULF
RESOURCES, INC.
AND
SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2025
(Expressed
in U.S. dollars)
(UNAUDITED)
NOTE
22 –RESTATEMENT – Continued
The
effects of the restatement on the consolidated statement of operations income (loss) for the three months ended March 31, 2025, are summarized
in the following table:
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2025 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| NET REVENUE | |
$ | 1,604,447 | | |
| — | | |
| |
$ | 1,604,447 | |
| | |
| | | |
| | | |
| |
| | |
| OPERATING COSTS AND EXPENSE | |
| | | |
| | | |
| |
| | |
| Cost of revenues | |
| (1,594,270 | ) | |
| (3,194 | ) | |
(a) | |
| (1,597,464 | ) |
| Sales and marketing expenses | |
| (5,053 | ) | |
| — | | |
| |
| (5,053 | ) |
| Direct labor and factory overheads incurred
during plant shutdown | |
| (3,225,808 | ) | |
| — | | |
| |
| (3,225,808 | ) |
| General and administrative
expenses | |
| (1,389,523 | ) | |
| (37,486 | ) | |
(a) | |
| (1,427,009 | ) |
| TOTAL OPERATING COSTS
AND EXPENSE | |
| (6,214,654 | ) | |
| (40,680 | ) | |
| |
| (6,255,334 | ) |
| | |
| | | |
| | | |
| |
| | |
| LOSS FROM OPERATIONS | |
| (4,610,207 | ) | |
| (40,680 | ) | |
| |
| (4,650,887 | ) |
| | |
| | | |
| | | |
| |
| | |
| OTHER INCOME (EXPENSE) | |
| | | |
| | | |
| |
| | |
| Interest expense | |
| (21,722 | ) | |
| — | | |
| |
| (21,722 | ) |
| Interest income | |
| 2,429 | | |
| — | | |
| |
| 2,429 | |
| TOTAL OTHER INCOME, NET | |
| (19,293 | ) | |
| — | | |
| |
| (19,293 | ) |
| | |
| | | |
| | | |
| |
| | |
| | |
| | | |
| | | |
| |
| | |
| INCOME TAX EXPENSE | |
| — | | |
| — | | |
| |
| — | |
| NET LOSS | |
$ | (4,629,500 | ) | |
| (40,680 | ) | |
| |
$ | (4,670,180 | ) |
| | |
| | | |
| | | |
| |
| | |
| COMPREHENSIVE LOSS: | |
| | | |
| | | |
| |
| | |
| NET LOSS | |
$ | (4,629,500 | ) | |
| (40,680 | ) | |
| |
$ | (4,670,180 | ) |
| OTHER COMPREHENSIVE (LOSS) INCOME | |
| | | |
| | | |
| |
| | |
| - Foreign currency translation
adjustments | |
| 222,016 | | |
| 26,905 | | |
(b) | |
| 248,921 | |
| TOTAL COMPREHENSIVE
LOSS | |
$ | (4,407,484 | ) | |
| (13,775 | ) | |
| |
$ | (4,421,259 | ) |
| | |
| | | |
| | | |
| |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
$ | (0.40 | ) | |
| (3.53 | ) | |
(c) | |
$ | (3.93 | ) |
| | |
| | | |
| | | |
| |
| | |
BASIC AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES: | |
| 11,685,431 | | |
| (10,498,018 | ) | |
(c) | |
| 1,187,413 | |
The
following descriptions of the restatement adjustments to the statement of operations exclude a description of adjustments previously
identified and concluded as immaterial they were also corrected as part of the restatement.
| (a) | | The increase in
cost of revenue and general and administrative expenses were due to the reclassification of finance lease right-of-use asset. Previously,
depreciation was calculated after deducting 5% residual value from the fixed assets, but now there is no residual value for amortization
of finance lease right-of-use asset calculation. |
| (b) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (c) | | The change in basic
and diluted loss per share is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
|
| SCHEDULE OF CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT |
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the three months ended March 31, 2024 are
summarized in the following table:
SCHEDULE
OF CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
| | |
Reference | | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| | |
Common
stock | | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Restatement | | |
Number
of
shares | | |
Number
of
shares | | |
Number
of
treasury | | |
| | |
Treasury | | |
Additional
paid-in | | |
Retained
earnings | | |
Retained
earnings | | |
Accumulated
other
comprehensive | | |
| |
| | |
Reference | | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
THREE
MONTHS ENDED MARCH 31, 2024 (As Previously Reported) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| BALANCE
AT DECEMBER 31, 2023 | |
| | | |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | - |
$ | 101,688,262 | | |
$ | 96,294,256 | | |
$ | 26,667,097 | | |
$ | (18,053,269 | ) | |
$ | 205,248,296 | |
Currency translation adjustment | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (393,867 | ) | |
| (393,867 | ) |
| Net loss for three months
ended March 31, 2024 | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| (3,992,132 | ) | |
| — | | |
| — | | |
| (3,992,132 | ) |
| BALANCE AT MARCH 31,
2024 | |
| | | |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | - |
$ | 101,688,262 | | |
$ | 92,302,124 | | |
$ | 26,667,097 | | |
$ | (18,447,136 | ) | |
$ | 200,862,297 | |
| THREE MONTHS ENDED MARCH 31, 2024 (Restatement
Impact) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER
31, 2023 | |
| (a) | | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | - |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| Currency translation adjustment | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Net loss for three months
ended March 31, 2024 | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| BALANCE AT MARCH 31, 2024 | |
| (a) | | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | - |
$ | 24,063 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | — | |
| THREE MONTHS ENDED MARCH 31, 2024 (As Restated) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER
31, 2023 | |
| | | |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | - |
$ | 101,712,325 | | |
$ | 96,294,256 | | |
$ | 26,667,097 | | |
$ | (18,053,269 | ) | |
$ | 205,248,296 | |
| Currency translation adjustment | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (393,867 | ) | |
| (393,867 | ) |
| Net loss for three months
ended March 31, 2024 | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | - |
| — | | |
| (3,992,132 | ) | |
| — | | |
| — | | |
| (3,992,132 | ) |
| BALANCE AT MARCH 31,
2024 | |
| | | |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | - |
$ | 101,712,325 | | |
$ | 92,302,124 | | |
$ | 26,667,097 | | |
$ | (18,447,136 | ) | |
$ | 200,862,297 | |
GULF
RESOURCES, INC.
AND
SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2025
(Expressed
in U.S. dollars)
(UNAUDITED)
NOTE
22 –RESTATEMENT – Continued
The
effects of the restatement on the consolidated statement of stockholders’ deficit for the three months ended March 31, 2025 are
summarized in the following table:
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| | |
| |
Common
stock | | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
| |
Number | | |
Number | | |
Number | | |
| | |
| | |
| | |
| | |
| | |
| | |
Accumulated | | |
| |
| | |
Restatement | |
of
shares | | |
of
shares | | |
of treasury | | |
| | |
Treasury | | |
Share to be | | |
Additional
paid-in | | |
Retained
earnings | | |
Retained
earnings | | |
other
comprehensive | | |
| |
| | |
Reference | |
issued | | |
outstanding | | |
stock | | |
Amount | | |
stock | | |
issued | | |
capital | | |
unappropriated | | |
appropriated | | |
Income(loss) | | |
Total | |
| THREE MONTHS ENDED MARCH 31, 2025 (As Previously Reported) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
BALANCE AT DECEMBER 31, 2024 | |
| |
| 11,012,754 | | |
| 10,726,924 | | |
| 285,830 | | |
$ | 24,623 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,688,262 | | |
$ | 37,358,804 | | |
$ | 26,667,097 | | |
$ | (20,854,143 | ) | |
$ | 143,706,670 | |
Restricted shares to be issued for service | |
| |
| 2,619,694 | | |
| 2,619,694 | | |
| — | | |
| 1,311 | | |
| — | | |
| (194,700 | ) | |
| 3,479,030 | | |
| — | | |
| — | | |
| — | | |
| 3,285,641 | |
| Acquisition of assets | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 222,016 | | |
| 222,016 | |
| Net loss for three months ended March 31, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (4,629,500 | ) | |
| — | | |
| — | | |
| (4,629,500 | ) |
BALANCE AT MARCH 31, 2025 | |
| |
| 13,632,448 | | |
| 13,346,618 | | |
| 285,830 | | |
$ | 25,934 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,167,292 | | |
$ | 32,729,304 | | |
$ | 26,667,097 | | |
$ | (20,632,127 | ) | |
$ | 142,584,827 | |
| THREE MONTHS ENDED MARCH 31, 2025 (Restatement Impact) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
(a)(b) | |
| (9,892,609 | ) | |
| (9,635,362 | ) | |
| (257,247 | ) | |
$ | (24,063 | ) | |
$ | — | | |
$ | — | | |
$ | 24,063 | | |
$ | (964,920 | ) | |
$ | — | | |
$ | 70,825 | | |
$ | (894,095 | ) |
| Restricted shares to be issued for service | |
(d) | |
| (2,563,694 | ) | |
| (2,563,694 | ) | |
| — | | |
| (1,283 | ) | |
| — | | |
| — | | |
| (3,088,258 | ) | |
| — | | |
| — | | |
| — | | |
| (3,089,541 | ) |
| Acquisition of assets | |
(d) | |
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
| Currency translation adjustment | |
(c) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 26,905 | | |
| 26,905 | |
| Net loss for three months ended March 31, 2025 | |
(b) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (40,680 | ) | |
| — | | |
| — | | |
| (40,680 | ) |
| BALANCE AT MARCH 31, 2025 | |
(a)(b) | |
| (12,250,334 | ) | |
| (11,993,087 | ) | |
| (257,247 | ) | |
$ | (25,243 | ) | |
$ | — | | |
$ | — | | |
$ | 25,243 | | |
$ | (1,005,600 | ) | |
$ | — | | |
$ | 97,730 | | |
$ | (907,870 | ) |
| THREE MONTHS ENDED MARCH 31, 2025 (As Restated) | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| BALANCE AT DECEMBER 31, 2024 | |
| |
| 1,120,145 | | |
| 1,091,562 | | |
| 28,583 | | |
$ | 560 | | |
$ | (1,372,673 | ) | |
$ | 194,700 | | |
$ | 101,712,325 | | |
$ | 36,393,884 | | |
$ | 26,667,097 | | |
$ | (20,783,318 | ) | |
$ | 142,812,575 | |
| Restricted shares to be issued for service | |
| |
| 56,000 | | |
| 56,000 | | |
| — | | |
| 28 | | |
| — | | |
| (194,700 | ) | |
| 390,772 | | |
| — | | |
| — | | |
| — | | |
| 196,100 | |
| Acquisition of assets | |
| |
| 205,969 | | |
| 205,969 | | |
| — | | |
| 103 | | |
| — | | |
| — | | |
| 3,089,438 | | |
| — | | |
| — | | |
| — | | |
| 3,089,541 | |
| Currency translation adjustment | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 248,921 | | |
| 248,921 | |
| Net loss for three months ended March 31, 2025 | |
| |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (4,670,180 | ) | |
| — | | |
| — | | |
| (4,670,180 | ) |
| BALANCE AT MARCH 31, 2025 | |
| |
| 1,382,114 | | |
| 1,353,531 | | |
| 28,583 | | |
$ | 691 | | |
$ | (1,372,673 | ) | |
$ | — | | |
$ | 105,192,535 | | |
$ | 31,723,704 | | |
$ | 26,667,097 | | |
$ | (20,534,397 | ) | |
$ | 141,676,957 | |
The
following descriptions of the restatement adjustments to the consolidated statement of stockholders’ deficit excludes a description
of adjustments previously identified and concluded as immaterial the were also corrected as part of the restatement.
| (a) | | The change in common
stock and additional paid-in capital is due to the Company’s 1-for-10 reverse stock split on October 27, 2025. |
| (b) | | Regarding the decrease
in retained earnings unappropriated, the main reason was that cost of revenue and general and administrative expenses increased. The
increase of expenses was due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after
deducting 5% residual value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use
asset calculation. |
| (c) | | The change in the
accumulated other comprehensive loss represents the foreign currency translation differences in the financial statements. |
| (d) | | The amount of $3,089,541
originally classified as restricted shares to be issued for
service was reclassified to acquisition of assets, as the shares were issued in connection with the asset acquisition. |
|
| SCHEDULE OF CONSOLIDATED STATEMENT OF CASH FLOWS |
The
effects of the restatement on the consolidated statement of cash flows for the three months ended March 31, 2024, are summarized in the
following table:
SCHEDULE
OF CONSOLIDATED STATEMENT OF CASH FLOWS
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2024 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net loss | |
$ | (3,992,132 | ) | |
| — | | |
| |
$ | (3,992,132 | ) |
Adjustments to reconcile net income to net
cash provided by (used in) operating activities: | |
| | | |
| | | |
| |
| | |
| Amortization on
capital lease | |
| 24,830 | | |
| — | | |
| |
| 24,830 | |
| Depreciation and amortization | |
| 4,733,475 | | |
| (313,941 | ) | |
(a) | |
| 4,419,534 | |
| Stock-based compensation
expense | |
| | | |
| | | |
| |
| | |
| Deferred tax asset | |
| (1,270,060 | ) | |
| — | | |
| |
| (1,270,060 | ) |
| Amortization of operating
lease right-of-use asset | |
| 217,345 | | |
| — | | |
| |
| 217,345 | |
| Amortization of finance
lease right-of-use asset | |
| — | | |
| 313,941 | | |
(a) | |
| 313,941 | |
| Accrued interest receivable | |
| | | |
| | | |
| |
| | |
| Changes in assets and liabilities | |
| | | |
| | | |
| |
| | |
| Accounts receivable | |
| (402,545 | ) | |
| — | | |
| |
| (402,545 | ) |
| Inventories | |
| (57,859 | ) | |
| — | | |
| |
| (57,859 | ) |
| Prepayment and deposits | |
| (44,903 | ) | |
| — | | |
| |
| (44,903 | ) |
| Advance from customers | |
| (36,222 | ) | |
| — | | |
| |
| (36,222 | ) |
| Other receivables | |
| (774 | ) | |
| — | | |
| |
| (774 | ) |
| Accounts and other payable
and accrued expenses | |
| (17,847 | ) | |
| — | | |
| |
| (17,847 | ) |
| Taxes payable | |
| (257,766 | ) | |
| — | | |
| |
| (257,766 | ) |
| Lease
liabilities | |
| (226,018 | ) | |
| — | | |
| |
| (226,018 | ) |
| Net cash used in operating
activities | |
| (1,330,476 | ) | |
| — | | |
| |
| (1,330,476 | ) |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Loans to third parties | |
| | | |
| | | |
| |
| | |
| Net cash used in investing activities | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Proceeds from long-term borrowing | |
| | | |
| | | |
| |
| | |
| Proceeds from short-term borrowing | |
| | | |
| | | |
| |
| | |
| Net cash used in financing activities | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| EFFECTS OF EXCHANGE RATE
CHANGES ON CASH AND CASH EQUIVALENTS | |
| (131,622 | ) | |
| — | | |
| |
| (131,622 | ) |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| (1,462,098 | ) | |
| — | | |
| |
| (1,462,098 | ) |
| CASH AND CASH EQUIVALENTS
- BEGINNING OF YEAR | |
| 72,223,894 | | |
| — | | |
| |
| 72,223,894 | |
| CASH AND CASH EQUIVALENTS
- END OF YEAR | |
$ | 70,761,796 | | |
| — | | |
| |
$ | 70,761,796 | |
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2024 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION | |
| | | |
| | | |
| |
| | |
| Cash paid during the year
for: | |
| | | |
| | | |
| |
| | |
| Paid for taxes | |
$ | 481,153 | | |
| — | | |
| |
$ | 481,153 | |
| Interest paid | |
$ | 24,830 | | |
| — | | |
| |
$ | 24,830 | |
GULF
RESOURCES, INC.
AND
SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2025
(Expressed
in U.S. dollars)
(UNAUDITED)
NOTE
22 –RESTATEMENT – Continued
The
effects of the restatement on the consolidated statement of cash flows for the three months ended March 31, 2025, are summarized in the
following table:
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2025 | |
| | |
As
Previously Reported | | |
Restatement | | |
Note | |
As
Restated | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net loss | |
$ | (4,629,500 | ) | |
| (40,680 | ) | |
(b) | |
$ | (4,670,180 | ) |
| Adjustments to reconcile net income to net
cash provided by (used in) operating activities: | |
| | | |
| | | |
| |
| | |
| Amortization on capital
lease | |
| 21,722 | | |
| 39,135 | | |
(a) | |
| 60,857 | |
| Depreciation and amortization | |
| 4,003,524 | | |
| (774,157 | ) | |
(a) | |
| 3,229,367 | |
| Stock-based compensation
expense | |
| 196,100 | | |
| — | | |
| |
| 196,100 | |
| Amortization of operating
lease right-of-use asset | |
| 217,801 | | |
| — | | |
| |
| 217,801 | |
| Amortization of finance
lease right-of-use asset | |
| — | | |
| 775,702 | | |
(a) | |
| 775,702 | |
| Changes in assets and liabilities: | |
| | | |
| | | |
| |
| | |
| Accounts receivable | |
| (1,549,443 | ) | |
| — | | |
| |
| (1,549,443 | ) |
| Inventories | |
| (139,285 | ) | |
| — | | |
| |
| (139,285 | ) |
| Prepayment and deposits | |
| (7,340 | ) | |
| — | | |
| |
| (7,340 | ) |
| Other receivables | |
| (31,987 | ) | |
| — | | |
| |
| (31,987 | ) |
| Accounts and other payable
and accrued expenses | |
| 401,190 | | |
| — | | |
| |
| 401,190 | |
| Taxes payable | |
| 162,411 | | |
| — | | |
| |
| 162,411 | |
| Lease
liabilities | |
| (225,321 | ) | |
| — | | |
| |
| (225,321 | ) |
| Net
cash used in operating activities | |
| (1,580,128 | ) | |
| — | | |
| |
| (1,580,128 | ) |
| | |
| | | |
| | | |
| |
| | |
| CASH
FLOWS FROM INVESTING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net cash used in investing activities | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| CASH
FLOWS FROM FINANCING ACTIVITIES | |
| | | |
| | | |
| |
| | |
| Net cash used in financing activities | |
| — | | |
| — | | |
| |
| — | |
| | |
| | | |
| | | |
| |
| | |
| EFFECTS OF EXCHANGE RATE
CHANGES ON CASH AND CASH EQUIVALENTS | |
| 28,011 | | |
| — | | |
| |
| 28,011 | |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| (1,552,117 | ) | |
| — | | |
| |
| (1,552,117 | ) |
| CASH AND CASH EQUIVALENTS
- BEGINNING OF YEAR | |
| 10,075,162 | | |
| — | | |
| |
| 10,075,162 | |
| CASH AND CASH EQUIVALENTS
- END OF YEAR | |
$ | 8,523,045 | | |
| — | | |
| |
$ | 8,523,045 | |
| | |
| | | |
| | | |
| |
| | |
| | |
March
31, 2025 | |
| | |
As Previously | | |
| | |
| |
| |
| | |
Reported | | |
Restatement | | |
Note | |
As
Restated | |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | | |
| | | |
| |
| | |
| Cash paid during the year for: | |
| | | |
| | | |
| |
| | |
| Paid for taxes | |
$ | 77,386 | | |
| — | | |
| |
$ | 77,386 | |
| Interest paid | |
$ | 21,722 | | |
| 39,135 | | |
(a) | |
$ | 60,857 | |
GULF
RESOURCES, INC.
AND
SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2025
(Expressed
in U.S. dollars)
(UNAUDITED)
NOTE
22 –RESTATEMENT – Continued
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
The
following descriptions of the restatement adjustments to the statement of cash flows excludes a description of adjustments previously
identified and concluded as immaterial that were also corrected as part of the restatement.
| (a) | | This restatement
is due to the reclassification of buildings without property ownership certificates in fixed assets. The Company reclassified them based
on their acquisition methods. The self-built portion was reclassified as “leasehold improvements” in the property, plant
and equipment. The leased portion was reclassified as finance lease right-of-use assets. |
| (b) | | Regarding the increase
in net loss, the main reason was that cost of revenue and general and administrative expenses increased. The increase in expenses was
due to the reclassification of finance lease right-of-use asset. Previously, depreciation was calculated after deducting 5% residual
value from the fixed assets, but now there is no residual value for amortization of finance lease right-of-use asset calculation. |
|