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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2

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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2

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

ia. sul dubbab sl0pal prosnms InaldMm.du cuttrigu elárs BlukLUrr, labnmal urm, seruces. rotruarratly ripUts. ani berrtugnng enpessnrg wroces. T.pMe. el bun& Btw 1.11crry App Workl thee offen Me1Ø ~pleno Inas aa duirnix otiktwe Ibl ock al Ik dne0bry 4nd .3"1113•99m9bast of hpplaUlial• 444411Y 11.3.14301 Ilbe2