Epstein Secrets

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307426 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307325 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

-Cs indif. threshold and exercise of common warrants (high) Call ail -Call so Betweenexerciseofcommon warrants (high) and exercise of common options Call •7 Chit s Between exercise of common options ilow)and exercise of common warrantsIC:ell en - Call .7 Between exercise of common warrants(low) and Series t-

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307224 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr