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

s Calls.] -Callsra II I Sherbet classes All I, a, IC vats-A.Common warrants &options) a, IC pit a.A. Common Oriel warrants &options) a, 1.C, a.A.Common (ina warrants& options) a.A. Common (ineL rrrrr s options) a, 4C. I -8.1-A. Common Grata warrants&options) C. roX, Options Dow). Warrants (all), a

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

s Calls.] -Callsra II I Sherbet classes All I, a, IC vats-A.Common warrants &options) a, IC pit a.A. Common Oriel warrants &options) a, 1.C, a.A.Common (ina warrants& options) a.A. Common (ineL rrrrr s options) a, 4C. I -8.1-A. Common Grata warrants&options) C. roX, Options Dow). Warrants (all), a

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

s Calls.] -Callsra II I Sherbet classes All I, a, IC vats-A.Common warrants &options) a, IC pit a.A. Common Oriel warrants &options) a, 1.C, a.A.Common (ina warrants& options) a.A. Common (ineL rrrrr s options) a, 4C. I -8.1-A. Common Grata warrants&options) C. roX, Options Dow). Warrants (all), a