Epstein Secrets

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307404 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307303 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt

n the new activity band market. 3 Originally used for military applications, with its participation in a Defense Advanced Research Projects Agency (DARPA) program. CONFIDENTIAL I WTAS LLC 9 EFTA00307202 EXHIBIT B Historical Financial Analysis ALIPHCOM - COMMON EQUITY VALUATION As of June 20, 20

5.552.0 2.937.9 315x: Marta90 /54% 10.06 IPA% 9,014 52% LB1T 8.1021 3309.1 3.103 ANTS 5714 LIM a 4104.6"/ 124% 40% 54% Al% 14% Methodist 53724 1277.0 2.4203 16165 µA NS mans., 4%. 7.4% 2..”4 4.1% 4.3% 5:4 3 ) 01109 1PS 1.47 034 067 0.71 025 5'nh lba SuMwinl 7,4, Mt