Number of PRO Subscribers # of New Free Trials / Day Implied Customer Life Avg. Customer Lifetime Value Avg. Cost of Paid Acquisition 2011 Estimated Revenue Current Revenue Run Rate (June) ~13,500 ~100 ~9 Months ~$900 ~$100 $12 -$13 million ~$10.8 million Avg. Monthly Revenue / Subscriber~$93

SEOmoz - Page 24 SEOmoz Page 23 Page 25