Epstein Secrets

EFTA00307431 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo

EFTA00307330 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo

EFTA00307229 AliphCom Common Stock Valuation 00000 As ofJune 20.2011 Income Approach 8) ClIANGE IN DEBT.FREE NET Vit)RKLM:CAFT FAL ('''DENSIC") DEN WC requirements were normalized to exclude execs cash. which was estimated based on three month of cash operating operates. Furthermore. DFNWC requireme

aratauti< .mtula: Assso <129.919.1 14.0 1410 IVA I ~ 1010 Se ;Jai 111114 3~ 10 ti 0,9994 ~as ~31 ~Ma —Lou Pme. ~in IY.rY'.aEatluy LTAI Ebd Ver EleiL lonsot Slum. en ~6311.31/111 Ja30.2~ ~4610 AIM 1 M11 3013 Rewoot 149.1 541.7 510.6 1304 NA N. EBITRA 122 0.3 II 63 NA A. Mo