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

149.7 55/6 (433.1 134 206 110 LAI 3100 ru 2017 2453 219 255 242 31.6 1140 905 063 Ill 3%04 Iseluckna Ildttert MM Mous s tiuhsus Atefes. AVAI l I CeM,Igy Nrc4e. AVAl T• " C.03blgy %%the IRAI I 1 ( spabisyNookers l iTabisyNookeb AVALLE. , à tublgy Nagar AVALVE7 t dei.% Noule

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

149.7 55/6 (433.1 134 206 110 LAI 3100 ru 2017 2453 219 255 242 31.6 1140 905 063 Ill 3%04 Iseluckna Ildttert MM Mous s tiuhsus Atefes. AVAI l I CeM,Igy Nrc4e. AVAl T• " C.03blgy %%the IRAI I 1 ( spabisyNookers l iTabisyNookeb AVALLE. , à tublgy Nagar AVALVE7 t dei.% Noule

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

149.7 55/6 (433.1 134 206 110 LAI 3100 ru 2017 2453 219 255 242 31.6 1140 905 063 Ill 3%04 Iseluckna Ildttert MM Mous s tiuhsus Atefes. AVAI l I CeM,Igy Nrc4e. AVAl T• " C.03blgy %%the IRAI I 1 ( spabisyNookers l iTabisyNookeb AVALLE. , à tublgy Nagar AVALVE7 t dei.% Noule