Valiant Eagle Inc. (PSRU)

Valiant Eagle Income Statement

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

Fiscal Year	TTM	FY 2021	FY 2020	FY 2016	FY 2015	FY 2014
Period Ending	Mar 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014
Revenue	7.84	6.24	1.94	0.02	0.02	0.02
Revenue Growth (YoY)	46659.81%	221.63%	11331.26%	-9.99%	-15.00%	18.36%
Cost of Revenue	0.35	0.33	0.04	0.02	0.03	0.03
Gross Profit	7.49	5.92	1.9	-0.01	-0.01	-0.01
Selling, General & Admin	5.85	5.13	0.72	0.12	0.13	0.16
Research & Development	0.11	0.09	-	-	-	-
Operating Expenses	5.96	5.22	0.72	0.12	0.13	0.16
Operating Income	1.53	0.7	1.18	-0.13	-0.14	-0.17
Interest Expense	-0.31	-0.27	-2.08	-0.45	-0.5	-0.59
Other Non Operating Income (Expenses)	-0.1	-0.08	-0.02	-0	-	-
EBT Excluding Unusual Items	1.12	0.34	-0.91	-0.58	-0.64	-0.76
Other Unusual Items	-	26.32	-0.2	-	-	-
Pretax Income	1.12	26.66	-1.11	-0.58	-0.64	-0.76
Net Income	1.12	26.66	-1.11	-0.58	-0.64	-0.76
Net Income to Common	1.12	26.66	-1.11	-0.58	-0.64	-0.76
Shares Outstanding (Basic)	1,482	1,352	-	0	0	0
Shares Outstanding (Diluted)	1,482	1,352	-	0	0	0
Shares Change (YoY)	1136126.08%	-	-	5.00%	15.00%	116.02%
EPS (Basic)	0.00	0.02	-	-4.50	-5.25	-7.11
EPS (Diluted)	0.00	0.02	-	-4.50	-5.25	-7.11
Free Cash Flow	11.52	22.7	1.24	-0.06	-0.07	-0.1
Free Cash Flow Per Share	0.01	0.02	-	-0.46	-0.54	-0.97
Gross Margin	95.56%	94.78%	97.92%	-38.88%	-38.89%	-38.89%
Operating Margin	19.50%	11.19%	61.02%	-751.40%	-751.46%	-751.45%
Profit Margin	14.31%	427.09%	-57.26%	-3413.03%	-3418.60%	-3418.56%
Free Cash Flow Margin	146.97%	363.72%	64.11%	-347.97%	-348.05%	-467.01%
EBITDA	-	-	-	-0.12	-0.13	-0.16
D&A For EBITDA	-	-	-	0.01	0.01	0.01
EBIT	1.53	0.7	1.18	-0.13	-0.14	-0.17
EBIT Margin	19.50%	11.19%	61.02%	-	-	-
Advertising Expenses	-	0.02	0.01	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.