Epstein Secrets

54.530 65.449 70.672 75,619 80,157 Net laconic ($28.730) $2.226 $28,487 $51.036 $79.385 $95.281 $102,884 $110,086 $116,692 AL/regale Business Model (Common tilm) 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 10

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307426 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

54.530 65.449 70.672 75,619 80,157 Net laconic ($28.730) $2.226 $28,487 $51.036 $79.385 $95.281 $102,884 $110,086 $116,692 AL/regale Business Model (Common tilm) 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 10

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307325 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

54.530 65.449 70.672 75,619 80,157 Net laconic ($28.730) $2.226 $28,487 $51.036 $79.385 $95.281 $102,884 $110,086 $116,692 AL/regale Business Model (Common tilm) 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Revenue 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 10

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307224 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr