Epstein Secrets

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

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993

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

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993

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

k Conwroctogoxn - 025000 $,040000 SO 0 Comma opoom 6.811.816 027000 0,09821 1.839 6212 Commix, maxis 370.370 0.2970 040587 110 370 Commeo mem. 9.056.063 036000 0.17410 3.260 9456 Comma ccOrti 2.488.000 054000 007175 1.344 2.488 Ili)i Sa4.< Crimea ()maxis 13.726.269 $034993