Epstein Secrets

FTA00307438 AliphCom Common Stock Valuation As of J une 20. 2011 Gaideline Company Ratio% Roek. Min Slas Motorvla Mohilily Iloldiags. Ine. Kon Corp. Nokia Corporation CN Store Nord ..VS Plaattunica Research In Motion Limited Nela" r Inc. Laakte!. International SA Tkker Capes as% of reve

529,017 $63,000 plus: Other current assets 7,773 10,345 21,445 29,551 less:Current liabilities (22,612) (24,663) (42,832) (39,775) plus: Sbartiemi debt 0 0 0 0 DFNWC $23,661 $19,793 57,630 $52,776 as % of annualird revenue 16.3% 28.1% 8.8% 36.5% less: Excess cash 19,1331 (9.078)

FTA00307337 AliphCom Common Stock Valuation As of J une 20. 2011 Gaideline Company Ratio% Roek. Min Slas Motorvla Mohilily Iloldiags. Ine. Kon Corp. Nokia Corporation CN Store Nord ..VS Plaattunica Research In Motion Limited Nela" r Inc. Laakte!. International SA Tkker Capes as% of reve

529,017 $63,000 plus: Other current assets 7,773 10,345 21,445 29,551 less:Current liabilities (22,612) (24,663) (42,832) (39,775) plus: Sbartiemi debt 0 0 0 0 DFNWC $23,661 $19,793 57,630 $52,776 as % of annualird revenue 16.3% 28.1% 8.8% 36.5% less: Excess cash 19,1331 (9.078)

FTA00307236 AliphCom Common Stock Valuation As of J une 20. 2011 Gaideline Company Ratio% Roek. Min Slas Motorvla Mohilily Iloldiags. Ine. Kon Corp. Nokia Corporation CN Store Nord ..VS Plaattunica Research In Motion Limited Nela" r Inc. Laakte!. International SA Tkker Capes as% of reve

529,017 $63,000 plus: Other current assets 7,773 10,345 21,445 29,551 less:Current liabilities (22,612) (24,663) (42,832) (39,775) plus: Sbartiemi debt 0 0 0 0 DFNWC $23,661 $19,793 57,630 $52,776 as % of annualird revenue 16.3% 28.1% 8.8% 36.5% less: Excess cash 19,1331 (9.078)