GROWTH LTM vs. '14 CAGR ('10 - LTM) 7% 7% 10°/0 100/0 7% 11% 2% 8% 61% 106% 49% 190/0 Page 2 of 15 EFTA_R1_01968887 EFTA02676633 Next - United States Confidential DRAFT FY 2010 FY FY 2011 FY FY 2012 FY FY 2013 FY FY 2014 FY LTM - Sep 2015 LTM Total Revenue Pa to Models 41,258,935 2

FTA_R1_01968892 EFTA02676638 Next Confidential DRAFT Estimated Summary Balance Sheets by Country Page 8 of 15 EFTA_R1_01968893 EFTA02676639 Next - United States Confidential DRAFT US BS Sep 2015 Current Assets Cash $ 2,726,718 Net A/R 12,341,675 Deferred Income Tax 15,000 Prepaid Expenses (486,85