Epstein Secrets

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307436 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307437 AliphCom Comm

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307335 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307336 AliphCom Comm

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c

ed die ink asannaern nub arhietinsche keened wooing, ' the nowt coo diati C4 biøel na aumiåenisx. of fte Nloadys Rannend narosnan hoed ,ic$1 a nee VnIninti INe 41 EFTA00307234 EXHIBIT I Guideline Company Ratios ALIPHCOM — COMMON EQUITY VALUATION As of June 20, non 42 EFTA00307235 AliphCom Comm

s 19.49 33Zdti KM NM 63s 1.40 19.91sl 1133%1 421.7%1 150270 15.3%) 1119370 04%i (71%1 lb% 2209% r450% 204% LTM lODll Ibis 174s Tot Fallu. 24112 93s 14M %Us 450v 61.9s al Sis NA NA 1.5s NA NA 120% MU% 215A% MIY 160% 629% 13.4% NA IIISTORICAL SEGMENT INFORMATION %c