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

r e n a n a g W Wet Lei* Maids Lad Yat Edenanatt %Mr: YID IN Sn) VID NASDAQ rio VID 14.0% 032 1.10 310 »0 211 mical lime Lallut. LTM Iwal Year EMI». Dit.M.M41: teit.31.7.10/ ~1.2010 la ; Rename 079x 0.75n 0.55‘ 0.49• 0.141 01 tv i URI» 5.1x T.p 5.71 4.4% 264 2.911 LV i 4111

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

r e n a n a g W Wet Lei* Maids Lad Yat Edenanatt %Mr: YID IN Sn) VID NASDAQ rio VID 14.0% 032 1.10 310 »0 211 mical lime Lallut. LTM Iwal Year EMI». Dit.M.M41: teit.31.7.10/ ~1.2010 la ; Rename 079x 0.75n 0.55‘ 0.49• 0.141 01 tv i URI» 5.1x T.p 5.71 4.4% 264 2.911 LV i 4111

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

r e n a n a g W Wet Lei* Maids Lad Yat Edenanatt %Mr: YID IN Sn) VID NASDAQ rio VID 14.0% 032 1.10 310 »0 211 mical lime Lallut. LTM Iwal Year EMI». Dit.M.M41: teit.31.7.10/ ~1.2010 la ; Rename 079x 0.75n 0.55‘ 0.49• 0.141 01 tv i URI» 5.1x T.p 5.71 4.4% 264 2.911 LV i 4111