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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II

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

naws WWI ).AML.[.: ScnO. TAM Lm. WO Can. Oft efts ...wan PUT fecomwrie Ara win ILLS fewwwwwe ISM owilo 901 [...wawa ilidnato 2I.Z I feral. Mt Sew kn. 14 1.716 fd4w4 %IMAM (1:14)(wwwwww•willenwlo ISM.) ef eawwww. IWO wWW I 413)Conswwww lawail 0.144 towswywrew driall i2ALLSair•, -WU II