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

4 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR& LlM Meal 1/0er Loam J«..911.1111 3~102939 3.s304010 301/11 1•11

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

4 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR& LlM Meal 1/0er Loam J«..911.1111 3~102939 3.s304010 301/11 1•11

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

4 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR& LlM Meal 1/0er Loam J«..911.1111 3~102939 3.s304010 301/11 1•11