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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307483 LOG

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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307382 LOG

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

n r. 31:11se maa Mantramo 9 Ns A !mono Lla t 1,01,011.440 A..44 Ming t ro, 14.1 r , Msks CorshO t 4.4...4.~.31sweentri Ine Filmen. ha& ijlt Paul C 5 INA Mades % 14411 30 os. 2.4 7.14% 1.9 5.10% 590% I.? 433*. 1.6 4." 4.41% 1.1 194% 1.0 176% 1.0 163% 03 N N EFTA00307281 LOG