*GROSS PROFIT IS THE SUMMARY OF MATERIAL COST, LABOR, DEPRECIATION, TRANSPORTATION FOR PRODUCTION OF THE SALES
***These numbers do not include any assumption on the integration of the business in Germany and Czech Republic.