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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1

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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1

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

mns4.40gobii 5232311 MILT 11.44.9. NA 52142011 Aalr..r Frm1A Y.nryLLP Ctidoul VIM 0sa1].yan 1~51~ maste TIuSur Vaas, lam Woel Isle Mulb. Lui Vek 101ma Perlarmien R1MM Vim MI 510 Vim NASDAQ II/ DlIA VTD NA 1.14 I.90 428 158 15.3 1553%1 Nf 0,1%1 4.3% ~Ter Talm L ~al Vin [adé.. 1