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

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%

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

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%

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

1253%1 1403% Mn 211% ILL% EDIT 062%1 1293%1 124.7% »I% 310% 10.1% Taal Aa(0 64% 23.2% 204% NA IISTORICAL SEG MaSallataltuns %WS Niandrighiabaz %Taal 194.1~ Nos 9404( Flail Arm Ealing. Doe.31.2.003 Dec 414019 17•031.20117 9% 0% 0% WS% 10)% 103% NA NA NA NA NA NA 0% " 0%