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

o..61.ss. Tlenwrpay so.1.664.16‘1046 udis Ismtparthal a 544 kst 0AL...sa Smot Enbro.: symm M40157111 M644945 Istch Mal Toi nol 634 Ine Nero LTM raf 61.901.1. esa". po..19.0 460 Currai i611011) 539.44 Chidowl ANN NA !: rent moensviii 4167 Osa 12 NM 132 32 Ren11.410110 1744 1.4., ding

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

o..61.ss. Tlenwrpay so.1.664.16‘1046 udis Ismtparthal a 544 kst 0AL...sa Smot Enbro.: symm M40157111 M644945 Istch Mal Toi nol 634 Ine Nero LTM raf 61.901.1. esa". po..19.0 460 Currai i611011) 539.44 Chidowl ANN NA !: rent moensviii 4167 Osa 12 NM 132 32 Ren11.410110 1744 1.4., ding

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

o..61.ss. Tlenwrpay so.1.664.16‘1046 udis Ismtparthal a 544 kst 0AL...sa Smot Enbro.: symm M40157111 M644945 Istch Mal Toi nol 634 Ine Nero LTM raf 61.901.1. esa". po..19.0 460 Currai i611011) 539.44 Chidowl ANN NA !: rent moensviii 4167 Osa 12 NM 132 32 Ren11.410110 1744 1.4., ding