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

4:131)130011~11 Cosh 1m 05a414ø SSA 116 SIA $1.9 Cash ken booty 1091 Oa, 118> OS) Cush eta) Fleanow 153. 1201 104) OM Ckfte.W144. 41 Artsm. IA ter 04 16 Cmriul Etp.4.44.4. 1061 11.91 0133 1321 Lima Shot ISM ~I AVMS 5304 011.6 331 R .0 rust...M.44 HA 111 134 118 Toed

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

4:131)130011~11 Cosh 1m 05a414ø SSA 116 SIA $1.9 Cash ken booty 1091 Oa, 118> OS) Cush eta) Fleanow 153. 1201 104) OM Ckfte.W144. 41 Artsm. IA ter 04 16 Cmriul Etp.4.44.4. 1061 11.91 0133 1321 Lima Shot ISM ~I AVMS 5304 011.6 331 R .0 rust...M.44 HA 111 134 118 Toed

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

4:131)130011~11 Cosh 1m 05a414ø SSA 116 SIA $1.9 Cash ken booty 1091 Oa, 118> OS) Cush eta) Fleanow 153. 1201 104) OM Ckfte.W144. 41 Artsm. IA ter 04 16 Cmriul Etp.4.44.4. 1061 11.91 0133 1321 Lima Shot ISM ~I AVMS 5304 011.6 331 R .0 rust...M.44 HA 111 134 118 Toed