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

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307426 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

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

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307325 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr

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

Inane tax expense 0.0% 0.0% 0.3% 6.0% 7.6% 8.1% 8.1% 8.1% 8.1% Net income -19.9% 0.8% 6.7% 8.7% 11.0% 11.8% 11.8% 11.8% 11.8% For Ile Racal vain ended December 31, For Me fiscal }emending December 31. 31 EFTA00307224 AliphCom Common Stock Valuation 00000 ofJunt 20.2011 Income Appr