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

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 16.551 11726 TotsCommon Options (lrms • HIM.) 34202.1111I Mlles 4 Imusbuicameagocc ps tro is docniultd lo teapftitnIntly1.7113 mbec 'gab, * InOtMote&53.924, 54 EFTA00307449 EXH

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

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 16.551 11726 TotsCommon Options (lrms • HIM.) 34202.1111I Mlles 4 Imusbuicameagocc ps tro is docniultd lo teapftitnIntly1.7113 mbec 'gab, * InOtMote&53.924, 54 EFTA00307348 EXH

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

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 16.551 11726 TotsCommon Options (lrms • HIM.) 34202.1111I Mlles 4 Imusbuicameagocc ps tro is docniultd lo teapftitnIntly1.7113 mbec 'gab, * InOtMote&53.924, 54 EFTA00307247 EXH