Epstein Secrets

Dem 1.1( re im of Au/o coma«. %lank, • /Non n eel I: (*came.« 44114m)o tanrnoassen < moues)/ incislunlost Desoto. Ninths at A01 o <mine». Menk4 of Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti

Com Common Stock Valuation 00000 As of Ju ne 20.2011 Income Approach For the fiscal wan ended December 31. For the lima wan ending December 31. AIM/Cale Business Model 20011 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue $145,455 $70.434 $86,781 $144,552 $270,939 $423,644 $586,943

Dem 1.1( re im of Au/o coma«. %lank, • /Non n eel I: (*came.« 44114m)o tanrnoassen < moues)/ incislunlost Desoto. Ninths at A01 o <mine». Menk4 of Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti

Com Common Stock Valuation 00000 As of Ju ne 20.2011 Income Approach For the fiscal wan ended December 31. For the lima wan ending December 31. AIM/Cale Business Model 20011 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue $145,455 $70.434 $86,781 $144,552 $270,939 $423,644 $586,943

Dem 1.1( re im of Au/o coma«. %lank, • /Non n eel I: (*came.« 44114m)o tanrnoassen < moues)/ incislunlost Desoto. Ninths at A01 o <mine». Menk4 of Nanning economy s : . Ni;gh, al Asa.. < • tuna). Meat, .1S.mnituy Cum:meant 'ht.,: nfialaticati< am~ Donut 81.1144 of Ao.lo Onninsionni 1140%. Garatauti

Com Common Stock Valuation 00000 As of Ju ne 20.2011 Income Approach For the fiscal wan ended December 31. For the lima wan ending December 31. AIM/Cale Business Model 20011 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue $145,455 $70.434 $86,781 $144,552 $270,939 $423,644 $586,943