22 22 YHOO Merger Model Transaction Summary After (1)

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

1/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

2/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

3/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

4/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

5/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

6/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

7/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

8/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

9/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

10/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

11/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

12/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

13/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

14/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

15/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

16/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

17/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

18/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

19/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

20/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

21/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

22/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

23/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

24/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

25/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

26/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

27/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

28/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

29/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

30/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

31/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

32/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

33/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

34/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

35/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

36/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

37/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

38/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

39/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

40/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

41/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

42/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

43/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

44/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

45/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

46/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

47/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

48/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

49/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

50/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

51/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

52/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

53/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

54/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

55/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

56/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

57/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

58/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

59/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

60/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

61/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

62/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

63/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

64/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

65/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

66/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

67/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

68/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

69/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

70/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

71/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

72/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

73/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

74/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

75/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

76/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

77/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

78/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

79/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

80/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

81/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

82/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

83/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

84/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

85/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

86/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

87/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

88/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

89/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

90/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

91/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

92/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

93/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

94/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

95/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

96/101

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

97/101

Book / Cash Tax and Section 382 Net Operating Loss Schedule

Equity Purchase Price: 42,882$Adjusted Long-Term Rate: 4.48%Federal NOLs: $808

State NOLs: $354Total NOLs: $1,162Allowed NOL Usage Per Year: $1,921NOL Expiration (Years): 10 NOL Write-Down: $0Post-Transaction Total NOLs: $1,162

GAAPFY 2010E FY 2011E FY 2012E

Book Taxable Income: $29,316 $32,248 $34,588Book Income Tax Expense: $8,795 $9,674 $10,376

Cash Tax Calculation:Plus: Book Amortization of Intangibles Write-Up: $1,491 $1,491 $1,491Plus: Book Amortization of Goodwill: $0 $0 $0Plus: Book Depreciation of Asset Write-Up: $23 $23 $23Less: Tax Amortization of Intangibles Write-Up: $0 $0 $0Less: Tax Amortization of Goodwill: $0 $0 $0Less: Tax Depreciation of Asset Write-Up: $0 $0 $0

Pre-NOL Taxable Income: $30,830 $33,762 $36,102

Potential NOL Usage: $1,162 $0 $0Allowed NOL Usage: $1,162 $0 $0NOL-Adjusted Pre-Tax Income: $29,668 $33,762 $36,102Remaining NOLs: $0 $0 $0

Cash Taxes Payable: $8,900 $10,129 $10,831Increase / Decrease in Deferred Tax Liability: ($106) ($454) ($454)

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

98/101

Pro-FormaFY 2010E FY 2011E FY 2012E$33,290 $36,061 $38,493

$9,987 $10,818 $11,548

$0 $0 $0$0 $0 $0

$23 $23 $23$0 $0 $0$0 $0 $0$0 $0 $0

$33,312 $36,084 $38,515

$1,162 $0 $0$1,162 $0 $0$32,150 $36,084 $38,515

$0 $0 $0

$9,645 $10,825 $11,555$342 ($7) ($7)

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

99/101

Relative Contribution Analysis ($MM)

Buyer SellerAmount % Amount %

Revenue:FY 2010E $73,825 91.5% $6,859 8.5%FY 2011E $78,993 91.2% $7,630 8.8%

EBITDA:FY 2010E $30,583 93.0% $2,287 7.0%FY 2011E $32,638 92.9% $2,507 7.1%

Pro-Forma Pre-Tax Income:FY 2010E $31,725 94.6% $1,822 5.4%FY 2011E $34,358 94.7% $1,915 5.3%

GAAP Pre-Tax Income:FY 2010E $30,336 97.0% $946 3.0%FY 2011E $32,958 97.1% $994 2.9%

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

100/101

Combined Implied Implied Pro-FormaPro-Forma Value Seller Value Ownership

EV Equity EV Equity Buyer Seller

$296,690 $334,143 $25,220 $32,934 90.2% 9.8%$297,692 $335,145 $26,223 $33,936 89.9% 10.1%

$291,770 $329,223 $20,300 $27,264 91.7% 8.3%$292,321 $329,774 $20,852 $27,815 91.6% 8.4%

$287,058 $324,511 $15,588 $22,552 93.1% 6.9%$286,601 $324,054 $15,131 $22,095 93.2% 6.8%

$279,938 $317,391 $8,468 $15,432 95.1% 4.9%$279,654 $317,106 $8,184 $15,148 95.2% 4.8%

8/12/2019 22 22 YHOO Merger Model Transaction Summary After (1)

101/101

ImpliedSharePrice

23.97$24.70$

20.39$20.80$

16.87$16.52$

11.54$11.33$