1
3 2005 6 23
35 3205062108046
2005 6 23 50.00
17.00 34.00% 16.50 33.00%
16.50 33.00%
2006 11 1 3.00
3.00
3.00 3.00
3.00 3.00
14.00 28.00% 13.50
27.00% 13.50 27.00% 9.00
18.00%
2007 3 25
6 2007 3 30
320506000058483
2009 8 6 6.75
6.75
6.75 6.75
4.75 4.75
4.25 4.25
25.50
51.00% 24.50 49.00%
2009 12 22
2588 11 2010 4 20
320506000058483
2014 5 13 24.5
24.50
50.00 100.00%
2014 11 3 500.00
2015 11 30
2015 1 22 50.00
25.00
450.00 90.00% 25.00
5.00% 25.00 5.00%
2015 3 31 500.00
500.00 450.00 90.00%
25.00 5.00% 25.00 5.00%
2015 4 20
2015 3
31 7,387,654.69 1.4775 1 500.00
500.00 500.00
2,387,654.69 2015
5 5 [2015]32070005
2015 8 21
833533
2016 9 6 500.00
10.00 9.50 475.00
10.00 4.50 225.00 1,200.00
1,200.00
2016 10 28 12.50
1 80.00
1,280.00 1,080.00
84.38% 60.00 4.69% 60.00
4.69% 8.00 0.62% 10.00
0.78% 8.00 0.62% 7.20
0.56% 6.80 0.53% 1
40.00 3.13%
2017 4 12 2016 1,280.00
10.00 6.50 832.00
2,112.00 2,112.00
2017 9 26 14.20
218.00
2,330.00
2018 4 18 , 2017 2,330.00
10.00 10.00 2,330.00
4,660.00 4,660.00
2022 4 29
2022 9 2022 4 29
2022 873 2022 5 24
860.00
5,520.00
2022 12 31 5,520.00 5,520.00
3,654.27 66.20% 1,865.73
33.80%
2
3
6
6
4
2023 4 24
5
2022 12 31 4
2 1
—— 33 76 2006
2 15 41
15 —— 2014
2022 12 31 2022
2014
15
27
33
1
1 1 12 31
2
12
3
4
1
2
12
12
5 [2012]19 33 ——
5
2
14
5
1
2
2 —— 22 ——
14
8
14 2
6
7
1
2
“ ”
“ ”
8
1
2
3
4
5
6
7
9
1
12
12
2
12
3
4
5
12
14 ——
14 ——
21 ——
12
10
8 9
11
1
2
3
4
5
12
9
13
8 ——
42 ——
1
2
14
8
1
2
5
2
15
1
2
% %
10-30 5 3.17-9.50
5-10 5 19.00-9.50
5-10 5 19.00-9.50
5 5 19.00
3-5 5 31.67-19.00
3
21
4
16
21
17
3
18
31
19
1
2
3
21
20
21
22
23
24
31
25
1
2 3
26
1
/
2
3
27
1
2 FCA
DAP DDP
FOB
EXW
3 4
60-90
28
14 2017
29
1
2
1
2
3
4
30 /
1
2
3
4
31
1
4 ——
15
12
32
1
2
33
1
27
2
3
4
5
6
7
8
9
1
13%/6%
7%/5%
5%
15.00%
25.00%
25.00%
JUNCHUANG NORTH AMERICA INC
Junchuang Magnum S DE RL DE CV
25.00%
2
2022 10 12
GR202232003690 3
2022-2024 15%
2002 7
13%
2022 9 22
2022 10 1 2022 12 31
100%
2022
2022 1
1 2022 12 31 2021 12 31
2022 2021
1
500.00 34,981.91
72,605,143.77 17,885,556.63
9,563,550.00
72,605,643.77 27,484,088.54
1,214,456.65 624,802.66
9,563,550.00
9,563,550.00
2
1
1,563,929.52 2,578,188.52
1,563,929.52 2,578,188.52
78,196.48 128,909.42
1,485,733.04 2,449,279.10
2
3
13,668,968.33 1,563,929.52
13,668,968.33 1,563,929.52
4
5
%
%
1,563,929.52 100.00 78,196.48 5.00 1,485,733.04
1,563,929.52 100.00 78,196.48 5.00 1,485,733.04
%
%
1,563,929.52 100.00 78,196.48 5.00 1,485,733.04
%
%
2,578,188.52 100.00 128,909.42 5.00 2,449,279.10
2,578,188.52 100.00 128,909.42 5.00 2,449,279.10
2,578,188.52 100.00 128,909.42 5.00 2,449,279.10
6
128,909.42 38,366.48 64,404.71 -24,674.71 78,196.48
128,909.42 38,366.48 64,404.71 -24,674.71 78,196.48
128,909.42 38,366.48 64,404.71 -24,674.71 78,196.48
3
1
1 213,066,836.84
1 2
2 3 180,200.02
3 4 70,804.25
4 5 222,426.38
5 776,233.85
214,316,501.34
11,696,978.94
202,619,522.40
2
% %
781,767.62 0.36 729,756.56 93.35 52,011.06
213,534,733.72 99.64 10,967,222.38 5.14 202,567,511.34
213,534,733.72 99.64 10,967,222.38 5.14 202,567,511.34
214,316,501.34 —— 11,696,978.94 5.46 202,619,522.40
% %
% %
992,050.94 0.69 585,905.55 59.06 406,145.39
141,796,130.14 99.31 7,269,126.80 5.13 134,527,003.34
141,796,130.14 99.31 7,269,126.80 5.13 134,527,003.34
142,788,181.08 —— 7,855,032.35 5.50 134,933,148.73
%
781,767.62 729,756.56 93.35
781,767.62 729,756.56 93.35 ——
%
1 213,025,364.43 10,651,268.22 5.00
1-2 10.00
2-3 180,200.02 54,060.01 30.00
3-4 70,804.25 35,402.13 50.00
4-5 159,365.02 127,492.02 80.00
5 99,000.00 99,000.00 100.00
213,534,733.72 10,967,222.38 5.14
3
585,905.55 154,365.18 10,514.17 729,756.56
7,269,126.80 4,698,322.52 -1,000,226.94 10,967,222.38
7,855,032.35 4,852,687.70 10,514.17 -1,000,226.94 11,696,978.94
4
5
167,608,088.54
78.21%
8,380,404.44
4
1
3,000,300.00 4,050,000.00
3,000,300.00 4,050,000.00
2
4,050,000.00 -1,049,700.00 3,000,300.00
4,050,000.00 -1,049,700.00 3,000,300.00
5
1
% %
1 1,426,326.12 99.25 586,665.04 100.00
1 2 10,776.94 0.75
1,437,103.06 —— 586,665.04 ——
2
1,346,905.94
93.72%
6
1,708,296.77 3,379,818.51
1,708,296.77 3,379,818.51
1
1 1,553,902.00
1 2 238,040.00
2 3 18,362.67
3 4 10,000.00
4 5
5 1,003,000.00
2,823,304.67
1,115,007.90
1,708,296.77
1,280,877.00 784,456.00
26,162.67 129,865.37
1,000,000.00 1,000,000.00
473,700.00
3,900,000.00
42,565.00 38.00
2,823,304.67 5,814,359.37
1,115,007.90 2,434,540.86
1,708,296.77 3,379,818.51
12
2022 1 1 1,434,540.86 1,000,000.00 2,434,540.86
2022 1 1
——
——
——
——
166,443.73 166,443.73
1,275,089.41 1,275,089.41
3,000.00 3,000.00
-207,887.28 -207,887.28
2022 12 31 115,007.90 1,000,000.00 1,115,007.90
1,000,000.00 1,000,000.00
1,434,540.86 166,443.73 1,275,089.41 3,000.00 -207,887.28 115,007.90
2,434,540.86 166,443.73 1,275,089.41 3,000.00 -207,887.28 1,115,007.90
3,900,000.00
——
:
3,000.00
%
1,000,000.00 5 35.42 1,000,000.00
684,618.00 1 24.25 34,230.90
473,700.00 1 16.78 23,685.00
288,819.00 1 10.23 14,440.95
214,740.00 1-2 7.61 21,474.00
—— 2,661,877.00 —— 94.28 1,093,830.85
7
1
26,426,871.47 26,426,871.47
24,248,241.01 2,080,552.16 22,167,688.85
1,535,185.76 1,535,185.76
21,108,578.17 124,389.35 20,984,188.82
2,814,559.65 2,814,559.65
1,494,753.27 1,494,753.27
77,628,189.33 2,204,941.51 75,423,247.82
22,730,978.33 22,730,978.33
23,955,797.79 556,960.03 23,398,837.76
974,959.29 35,190.49 939,768.80
12,488,925.26 687,025.31 11,801,899.95
1,645,495.33 1,645,495.33
-
61,796,156.00 1,279,175.83 60,516,980.17
2
556,960.03 1,983,304.97 434,719.10 24,993.74 2,080,552.16
35,190.49 4,746.54 34,378.37 5,558.66
687,025.31 124,389.35 687,025.31 124,389.35
1,279,175.83 2,112,440.86 1,156,122.78 30,552.40 2,204,941.51
3
8
1,180,011.99 10
717,592.11
462,419.88
9
2,259,289.52 3,086,041.34
4,366,037.76
2,259,289.52 7,452,079.10
10
1
2,530,903.18 1,509,086.95 1,021,816.23 5.24%
123,124.64 123,124.64 5.24%
21,503,010.80 13,331,866.70 8,171,144.1 —
8 1,180,011.99 717,592.11 462,419.88 —
22,730,777.35 14,123,361.54 8,607,415.81 —
3,009,379.76 1,074,211.44 1,935,168.32
262,565.36 262,565.36
2,746,814.40 1,074,211.44 1,672,602.96 —
2
1,074,211.44 13,049,150.10 14,123,361.54
1,074,211.44 13,049,150.10 14,123,361.54
11
116,142,046.54 114,497,606.42
2,461.19 2,461.19
116,144,507.73 114,500,067.61
1
1 66,492,454.59 53,320,385.89 2,422,002.09 8,513,850.05 9,722,638.47 140,471,331.09
2 203,385.31 15,225,150.34 599,244.52 1,686,680.66 6,101,006.23 23,815,467.06
1 203,385.31 14,624,494.57 597,372.84 1,686,680.66 4,082,053.94 21,193,987.32
2 200,655.77 1,871.68 2,018,952.29 2,221,479.74
3 400,000.00 400,000.00
3 10,035,576.99 775,765.98 346,820.46 3,990,246.51 15,148,409.94
1 244,574.69 775,765.98 77,982.87 1,098,323.54
2 9,791,002.30 346,820.46 3,912,263.64 14,050,086.40
4 66,695,839.90 58,509,959.24 2,245,480.63 9,853,710.25 11,833,398.19 149,138,388.21
1 2,920,779.16 16,017,526.90 1,767,209.73 2,255,622.06 3,012,586.82 25,973,724.67
2 2,891,262.98 6,398,953.51 202,565.78 1,226,752.47 2,562,276.33 13,281,811.07
1 2,891,262.98 6,398,953.51 202,565.78 1,226,752.47 2,562,276.33 13,281,811.07
3 3,230,908.71 700,587.65 195,200.35 2,132,497.36 6,259,194.07
1 214,009.40 700,587.65 67,343.59 981,940.64
2 3,016,899.31 195,200.35 2,065,153.77 5,277,253.43
4 5,812,042.14 19,185,571.70 1,269,187.86 3,287,174.18 3,442,365.79 32,996,341.67
1
2
1
3
1
4
1 60,883,797.76 39,324,387.54 976,292.77 6,566,536.07 8,391,032.40 116,142,046.54
2 63,571,675.43 37,302,858.99 654,792.36 6,258,227.99 6,710,051.65 114,497,606.42
2
247.86 247.86
2,213.33 2,213.33
2,461.19 2,461.19
12
5,212,812.20 1,742,597.80
5,212,812.20 1,742,597.80
1
142,294.21 142,294.21
5,070,517.99 5,070,517.99 293,799.44 293,799.44
1,448,798.36 1,448,798.36
5,212,812.20 5,212,812.20 1,742,597.80 1,742,597.80
%
%
293,799.44 6,998,198.29 2,221,479.74 5,070,517.99
590.10 5,635,078.00 5,492,783.79 142,294.21 95.49
600.92 1,448,798.36 4,688,944.06 6,137,742.42 93.89
1,742,597.80 18,831,310.95 2,221,479.74 11,630,526.21 5,212,812.20
13
1 3,139,570.96 1,698,654.86 4,838,225.82
2 11,376,722.54 11,376,722.54
1 11,376,722.54 11,376,722.54
3 3,139,570.96 1,698,654.86 4,838,225.82
1
2 3,139,570.96 1,698,654.86 4,838,225.82
4 11,376,722.54 11,376,722.54
1 147,924.47 147,924.47
2 2,796,788.60 161,372.16 2,958,160.76
1 2,796,788.60 161,372.16 2,958,160.76
3 1,046,523.60 309,296.63 1,355,820.23
1
2 1,046,523.60 309,296.63 1,355,820.23
4 1,750,265.00 1,750,265.00
1
2
1
3
1
2
4
1 9,626,457.54 9,626,457.54
2 3,139,570.96 1,550,730.39 4,690,301.35
14
1
1 6,946,349.02 1,425,548.16 8,371,897.18
2 1,366,742.33 1,366,742.33
1 1,366,742.33 1,366,742.33
3 50,000.00 50,000.00
1
2 50,000.00 50,000.00
4 6,946,349.02 2,742,290.49 9,688,639.51
1 486,244.50 838,643.69 1,324,888.19
2 138,927.00 386,599.72 525,526.72
1 138,927.00 386,599.72 525,526.72
3 16,666.64 16,666.64
1
2 16,666.64 16,666.64
4 625,171.50 1,208,576.77 1,833,748.27
1
2
1
3
1
4
1 6,321,177.52 1,533,713.72 7,854,891.24
2 6,460,104.52 586,904.47 7,047,008.99
2
3 52
15
1,293,372.45 12,771,399.29 1,314,137.96 26,828.76 12,723,805.02
91,719.07 47,169.81 47,169.84 91,719.04
543,194.69 325,841.60 217,353.09
1,385,091.52 13,361,763.79 1,687,149.40 26,828.76 13,032,877.15
16 /
1
29,588,607.34 4,104,757.21 12,314,320.73 1,981,456.18
790,406.45 118,560.97 2,068,801.94 384,529.86
581,372.00 87,205.80
30,960,385.79 4,310,523.98 14,383,122.67 2,365,986.04
2
5,867,058.79 888,332.02
5,867,058.79 888,332.02
3
1,176,282.33 596,169.71
568,368.51 13,062,965.17
1,744,650.84 13,659,134.88
4
2023 41,765.00
2024 2,903,964.99
2025 5,140,253.84
2026 12,931.54 4,976,981.34
2027 555,436.97
568,368.51 13,062,965.17
17
5,120,818.01 5,120,818.01 7,012,815.92 7,012,815.92
5,120,818.01 5,120,818.01 7,012,815.92 7,012,815.92
18
1
90,963,826.82 79,381,114.57
7,438,566.77
+ 5,005,805.56 33,056,235.66
95,969,632.38 119,875,917.00
+ 4 1
+ 52
2
19
1
124,268,567.29 91,109,058.49
7,521,186.56 8,644,204.32
4,249,386.37 1,430,208.78
136,039,140.22 101,183,471.59
2 1
20
1
581,273.32 1,662,643.95
581,273.32 1,662,643.95
21
1
6,214,542.88 78,339,392.78 73,206,833.38 11,347,102.28
-
3,990,124.80 3,990,124.80
296,000.00 296,000.00
6,214,542.88 82,625,517.58 77,492,958.18 11,347,102.28
2
1
6,081,700.39 70,529,662.35 65,411,381.30 11,199,981.44
2 132,842.49 4,008,275.81 3,993,997.46 147,120.84
3 1,856,412.98 1,856,412.98
1,554,463.40 1,554,463.40
109,934.62 109,934.62
192,014.96 192,014.96
4 1,859,096.00 1,859,096.00
5
85,945.64 85,945.64
6
7
8
9
6,214,542.88 78,339,392.78 73,206,833.38 11,347,102.28
3
1 3,868,219.20 3,868,219.20
2 121,905.60 121,905.60
3
3,990,124.80 3,990,124.80
16% 0.5%
22
722,894.30 1,785,085.42
71,998.72 83,366.33
71,998.74 83,366.34
4,494,512.15 1,364,546.14
409,536.93 108,343.32
204,195.63 15,306.53
7,501.50 7,501.50
165,827.76 269,214.72
6,148,465.73 3,716,730.30
23
648,336.34 262,875.46
648,336.34 262,875.46
1
512,736.34 27,275.46
100,000.00
135,600.00 135,600.00
648,336.34 262,875.46
24
1 26 1,028,238.60 3,482,878.95
1 27 2,136,549.72 1,478,780.59
1 28 1,774,735.95
3,164,788.32 6,736,395.49
25
68,479.33 101.89
1,563,929.52 2,568,188.52
1,632,408.85 2,568,290.41
26
3,693,888.60
24 1,028,238.60
+ 24,283,878.95
24 3,482,878.95
2,665,650.00 20,801,000.00
4.65% 5.9375%
27
3,877,783.72 9,163,693.82 3,877,783.72 9,163,693.82
1,478,780.59 2,136,549.72
24
2,399,003.13 7,027,144.10
1 2
2,125,043.12
28
982,520.75
982,520.75
1
2,757,256.70
24 1,774,735.95
982,520.75
29
40,852.93
40,852.93
30
+ -
46,600,000.00 8,600,000.00 8,600,000.00 55,200,000.00
2022 5 24
31
6,293,701.23 84,691,641.49 90,985,342.72
592,532.45 592,532.45
6,293,701.23 85,284,173.94 91,577,875.17
1 2022 5 24
860.00 10,750.00 1,420.84
9,329.16 860.00 8,469.16
2 2022 10 28
32
-2,612.26 -45,876.63 -32,113.64 -13,762.99 -34,725.90
-2,612.26 -45,876.63 -32,113.64 -13,762.99 -34,725.90
-2,612.26 -45,876.63 -32,113.64 -13,762.99 -34,725.90
33
2,343,226.20 215,298.26 2,127,927.94
2,343,226.20 215,298.26 2,127,927.94
34
13,646,912.38 5,061,551.87 18,708,464.25
13,646,912.38 5,061,551.87 18,708,464.25
10%
50%
35
52,471,689.59 36,422,186.67
+ -
52,471,689.59 36,422,186.67
60,770,666.63 28,061,729.03
5,061,551.87 2,692,226.11
11,040,000.00 9,320,000.00
97,140,804.35 52,471,689.59
36
577,192,272.92 427,334,096.46 340,911,817.36 263,988,527.91
8,370,438.40 6,614,206.45 4,493,046.65 3,460,034.71
585,562,711.32 433,948,302.91 345,404,864.01 267,448,562.62
508,764,837.53 -2,140.35 508,766,977.88
36,284,954.79 26,361,244.56 27,637,356.64 35,008,842.71
33,325,378.26 33,325,378.26
91,074.07 91,074.07
7,678,685.64 22,746,435.39 734,839.36 22,789,521.99 8,370,438.40
2,692,632.07 2,692,632.07
815,537.09 815,537.09
556,327,721.19 49,107,679.95 34,060,217.62 53,932,907.44 585,562,711.32
252,627,272.13 49,107,679.95 34,060,217.62 51,495,741.16 284,299,428.54
303,700,449.06 2,437,166.28 301,263,282.78
556,327,721.19 49,107,679.95 34,060,217.62 53,932,907.44 585,562,711.32
293,429,738.44 1,341,112.11 292,088,626.33
36,197,376.90 39,146,686.94 39,139,666.94 36,204,396.90
12,690,595.67 154,679.45 12,535,916.22
82,877.91 82,877.91
4,035,320.98 48,685.17 409,040.50 4,493,046.65
950,848.66 950,848.66
886,649.60 886,649.60
335,582,812.49 39,195,372.11 13,099,636.17 42,472,956.76 345,404,864.01
191,095,056.20 39,195,372.11 13,099,636.17 42,472,956.76 200,917,107.72
144,487,756.29 144,487,756.29
335,582,812.49 39,195,372.11 13,099,636.17 42,472,956.76 345,404,864.01
37
752,512.82 153,086.00
752,512.81 153,086.00
361,174.60 96,553.63
1,479.88 1,274.96
30,006.00 30,006.00
580,505.86 607,680.24
1,938.78 78,492.30
2,480,130.75 1,120,179.13
38
4,136,504.68 2,633,239.52
1,673,829.00 515,124.93
95,387.87 218,398.19
102,029.42 78,579.36
71,785.60 94,254.79
524,314.99 180,443.24
18,583.12
278,018.41 1,180,687.81
6,900,453.09 4,900,727.84
39
21,686,257.22 12,100,149.13
3,747,270.53 2,367,927.89
2,634,160.30 1,754,985.16
794,610.95 351,779.82
773,757.04 555,465.50
1,564,772.50 1,279,924.61
650,193.90 905,313.87
97,970.74 313,545.00
371,555.07 305,799.61
603,713.22 30,782.08
294,668.00
232,604.64 93,109.55
1,082,400.62 601,287.07
34,533,934.73 20,660,069.29
40
13,205,720.02 6,713,627.20
2,073,940.11 720,616.52
4,246,777.90 2,744,464.59
62,400.50 438,935.67
310,141.14 246,963.60
258,585.90 79,784.42
219,806.40
737,544.01 33,691.32
21,114,915.98 10,978,083.32
41
5,943,441.03 5,650,872.53
405,048.05 149,267.51
-7,743,032.95 -740,642.73
387,419.78 249,182.17
-139,440.72 -155,757.28
763,381.79 599,932.95
-1,193,279.12 5,454,320.13
42
14,217.25 9,565.53
284,099.00 23,823.80 284,099.00
61,292.61 34,958.47 61,292.61
9,523.00 2,100.00 9,523.00
18,164.00
2020
40,000.00
2020 10,000.00
2019 20,000.00
2020
130,000.00
2021
52,205.00
2020 7,500.00
2020
300,000.00
9,000.00
2021
31,836.00
2021
3,000.00 3,000.00
9,000.00 9,000.00
1,500.00 1,500.00
48,000.00 48,000.00
29,500.00 29,500.00
290,000.00 290,000.00
2021 68,800.00 68,800.00
48,600.00 48,600.00
2021
140,000.00 140,000.00
8,500.00 8,500.00
1,016,031.86 689,152.80 1,001,814.61
54
43
-14,762,589.22
-71,911.93
-14,834,501.15
44
-4,830,274.51 -3,439,755.62
26,038.23 -96,659.42
1,111,645.68 -103,305.36
-434,875.51 -407,958.12
-4,127,466.11 -4,047,678.52
+
45
-1,748,933.96 -725,288.00
-138,620.54
-1,748,933.96 -863,908.54
+
46
77,989.66 -425,088.36 77,989.66
77,989.66 -425,088.36 77,989.66
47
1,061.95 2,873.79 1,061.95
7,514.93 1,750.20 7,514.93
8,576.88 4,623.99 8,576.88
48
100,000.00 100,000.00
179,500.00 179,500.00
29,081.07 3,433.23 29,081.07
308,581.07 3,433.23 308,581.07
49
1
7,571,092.17 3,783,013.59
-1,057,255.32 202,666.41
6,513,836.85 3,985,680.00
2
67,861,369.09
/ 10,179,205.36
-373,041.96
19,140.75
263,346.02
266,989.54
/
-3,386,202.87
-869,523.71
413,923.72
6,513,836.85
50
1
405,048.05 149,267.51
152,518.67
1,001,814.61 699,587.27
14,217.25 9,565.53
5,845.28 1,750.20
100,000.00
1,426,925.19 1,112,689.18
2
7,904,187.34 6,001,355.51
2,381,774.79 2,033,198.34
5,298,263.66 5,881,438.17
692,539.30 278,546.99
2,470,967.98 1,511,589.92
7,567,414.75 3,816,335.37
939,690.80 73,965.37
97,970.74 313,545.00
442,429.53 289,027.61
603,713.22
1,467,471.85 1,250,848.87
29,866,423.96 21,449,851.15
3
790,000.00
790,000.00
4
478,476.58 418,677.40
9,563,550.00
10,042,026.58 418,677.40
5
1,894,342.84 1,402,931.58
3,103,224.00 1,862,298.61
281,705.80
2,487,652.44
9,563,550.00
7,766,925.08 12,828,780.19
51
1
1
61,347,532.24 26,210,909.82
1,748,933.96 863,908.54
4,127,466.11 4,047,678.52
13,280,685.74 10,181,932.07
2,083,028.26 1,028,697.41
525,526.72 409,454.97
1,687,149.40 595,356.88
-77,989.66 425,088.36
“ ”
“ ”
“ ”
“ ” -1,927,815.94 5,530,162.75
“ ” 14,834,501.15
“ ” -1,944,537.94 202,666.41
“ ” 887,282.62
“ ” -20,319,540.86 -22,519,143.83
“ ” -70,616,918.18 -57,130,638.90
“ ” 38,744,994.32 38,364,022.75
2,909,383.93
47,289,681.87 8,210,095.75
2
3
72,605,643.77 17,920,538.54
17,920,538.54 19,770,239.55
54,685,105.23 -1,849,701.01
2
72,605,643.77 17,920,538.54
500.00 34,981.91
72,605,143.77 17,885,556.63
72,605,643.77 17,920,538.54
52
6,321,177.52
6,321,177.52
53
1
4,816,347.37 6.9646 33,543,932.86
22,675.12 7.4229 168,315.15
-
16,407,450.35 6.9646 114,271,328.71
-
138,442.65 6.9646 964,197.70
9,456,000.00 6.9646 65,857,257.60
54
1
284,099.00 284,099.00
61,292.61 61,292.61
9,523.00 9,523.00
2021 3,000.00 3,000.00
9,000.00 9,000.00
1,500.00 1,500.00
48,000.00 48,000.00
29,500.00 29,500.00
290,000.00 290,000.00
2021 68,800.00 68,800.00
48,600.00 48,600.00
2021 140,000.00 140,000.00
8,500.00 8,500.00
2
1
%
%
1,151,700.00 60.00 2022 12 -1,788,472.77
31
2
2022 11 28 Junchuang North America, Inc. Magnum
Technologies de Mexico S.A. DE C.V. Junchuang Magnum S DE RL DE
CV 100.00 Junchuang North America, Inc. 70%
Magnum Technologies de Mexico S.A. DE C.V. 30% 2022 12 31 Junchuang
North America, Inc. Junchuang Magnum S DE RL DE CV
2022 11 24
500.00 2022 12 31
1
1
%
100.00
Junchuang North
Texas Texas 70.00
America, Inc.
Junchuang Magnum
70.00
S DE RL DE CV
100.00
2
%
Junchuang North America,
30.00 -166,631.09 38,387.62
Inc.
Junchuang Magnum S DE RL
30.00
DE CV
3
Junchuang North America, Inc. 9,619,469.30 149,140.29 9,768,609.59 9,614,640.61 30,644.24 9,645,284.85
Junchuang Magnum S DE RL DE CV
Junchuang North America, Inc. 624,802.66 624,802.66
Junchuang Magnum S DE RL DE CV
Junchuang North America, Inc. 8,806,064.10 -555,436.97 -517,421.42 726,489.76 -12,931.54 -16,663.34 -12,931.54
Junchuang Magnum S DE RL DE CV
1
1
2022 12 31
2022 12 31 2022 1 1 2021 12 31
4,816,347.37 1,932,715.82 1,932,715.82
22,675.12 1,204.08 1,204.08
16,407,450.35 9,657,528.23 9,657,528.23
29,000.00 29,000.00
2022 12 31 2022 1 1 2021 12 31
138,442.65 52,231.15 52,231.15
9,456,000.00 3,010,000.00 3,010,000.00
8,116,212.19 8,116,212.19 5,204,967.76 5,204,967.76
10%
-8,116,212.19 -8,116,212.19 -5,204,967.76 -5,204,967.76
10%
2 -
26
100
-148,038.40 -148,038.40 -282,769.17 -282,769.17
100
148,038.40 148,038.40 282,769.17 282,769.17
2
2022 12 31
3
2022 12 31
1 1-3 3 3-5 5 5
72,605,643.77
1,563,929.52
214,316,501.34
3,000,300.00
2,823,304.67
9,021,375.48 17,258,753.80
1,200,000.00
97,365,391.48
136,039,140.22
648,336.34
3,540,598.23
3,018,915.27
5,024,719.26 2,512,359.63
1
1,563,929.52
-
2
1
3,000,300.00 3,000,300.00
3,000,300.00 3,000,300.00
3,000,300.00 3,000,300.00
2
- 3,000,300.00
1
31,147,100.00
1,991,845.00
60.0343 %
2
1
3
2021 5 10 -2022 9 9
2021 5 10 -2022 9 25
2021 5 10 -2022 8 22
2021 5 10 -2022 8 22
2022 12 31
12
4
1
24,240,000.00 2020 1 17 2024 12 25
5,000,000.00 2021 1 28 2022 1 28
5,000,000.00 2021 3 1 2022 3 1
5,000,000.00 2021 3 24 2022 3 24
5,000,000.00 2021 4 28 2022 4 28
1,980,000.00 2021 5 18 2022 5 18
10,000,000.00 2021 3 25 2022 3 25
7,000,000.00 2021 5 1 2022 4 19
5,000,000.00 2021 6 2 2022 5 19
6,000,000.00 2021 7 27 2022 7 19
4,000,000.00 2021 8 26 2022 8 19
8,000,000.00 2021 9 23 2022 9 19
5,000,000.00 2021 8 25 2022 8 25
5,000,000.00 2021 9 18 2022 9 18
3,000,000.00 2021 9 22 2022 9 22
5,000,000.00 2021 9 30 2022 9 29
7,322,780.98 2021 11 10 2022 11 9
2,677,219.02 2021 11 25 2022 11 9
5,000,000.00 2021 12 3 2022 12 3
5,000,000.00 2021 12 6 2022 12 6
5,000,000.00 2022 1 1 2023 1 1
5,000,000.00 2022 1 2 2023 1 2
5,000,000.00 2022 1 3 2023 1 3
5,000,000.00 2022 1 21 2023 1 21
5,000,000.00 2022 1 25 2023 1 25
5,000,000.00 2022 1 27 2023 1 27
5,000,000.00 2022 2 22 2023 2 22
5,000,000.00 2022 2 23 2023 2 23
3,500,000.00 2022 2 24 2023 2 24
500,000.00 2022 5 13 2022 9 13
400,000.00 2022 5 16 2022 9 16
5,000,000.00 2022 4 29 2023 4 28
2,500,000.00 2022 6 22 2023 6 22
1,500,000.00 2022 8 29 2023 2 28
5,000,000.00 2022 9 23 2023 9 23
2,000,000.00 2022 9 26 2023 3 26
15,000,000.00 2022 3 30 2023 3 30
10,000,000.00 2022 4 27 2023 4 27
5,000,000.00 2022 5 30 2023 5 30
2,960,000.00 2022 1 12 2025 1 10
1,141,000.00 2022 2 25 2025 1 10
2
23,938,584.69 17,556,608.97 19,200,856.92 22,294,336.74
22,420,544.53 16,534,000.00 19,200,856.92 19,753,687.61
1,518,040.16 1,022,608.97 2,540,649.13
2022 12
1,975.37 510.51 5
2,485.88 2,150.30
118.00
3
2,385,770.21 2,073,566.39
5
1
21,503,010.80 13,331,866.70
1,180,011.99 717,592.11
8
21,503,010.80 13,331,866.70
2
6
1
2022 10 10 <2022
>
2022 10 26 2022 <2022
> <2022 >
2022 10 28 2022 12 31
74 187.5 15.89
/ 56.25 2022 10 28 2023 10 27
2.70 / 56.25 2022 10 28 2024
10 27 3.27 / 75.00 2022 10
28 2025 10 27 3.92 /
0.00
187.5
3.40%
2
1
Black-Scholes
,
592,532.45
596,769.52
2
Black-Scholes
1 2 3 1 1 2 3
17.03 2022 10 28
15.89
33.4081%
- 12
30.4146%
24 36
30.5623%
1.50%
1 2
2.10%
3
2.75%
2.0849%
3
4
1
2022 12 31
2
2022 12 31
1
2023 4 24 2022
55,200,000
10 5 10 8
27,600,000 44,160,000
99,360,000
1
2022 12 25
5
21,503,010.80 1,180,011.99 791,325.94
2
1
3
3
2
551,442,720.70 34,060,217.62 59,773.00 585,562,711.32
4,885,000.49 49,047,906.95 53,932,907.44
6,715,684.09 1,670,724.65 60,620.46 1,546,576.11 6,900,453.09
1,561,391.27 4,166.25 1,540.22 1,022,608.97 544,488.77
6,143,268.52 1,586,163.27 24,351.65 1,046,960.62 6,706,822.82
-14,355,690.18 -673,135.29 -173,895.16 -11,075,254.52 -4,127,466.11
-1,751,481.25 2,547.29 -1,748,933.96
12,982,078.96 4,088,915.59 926,418.08 -419,897.18 17,577,515.45
55,136,168.78 1,858,741.76 4,721,091.32 -6,145,367.23 67,861,369.09
548,146,032.80 16,531,337.66 33,765,510.54 530,911,859.92
288,161,088.84 9,742,357.81 31,750,320.16 266,153,126.49
49,823,668.43 -4,709,461.26 15,620,375.70 29,493,831.47
3
A 36
B
1 36
2
169,761,163.37
149,140.29
169,910,303.66
C
422,312,776.23
3
1
13 27
485,164.37
692,539.30
1
1,894,342.84
692,539.30
—— 2,586,882.14
4
9,350,047.94 965,938.75
5,415,316.74 505,088.78
1
1
1 209,154,223.67
1 2
2 3 180,200.02
3 4 70,804.25
4 5 159,365.02
5
209,564,592.96
10,674,665.34
198,889,927.62
2
% %
41,472.41 0.02 2,073.62 5.00 39,398.79
209,523,120.55 99.98 10,672,591.72 5.09 198,850,528.83
209,523,120.55 99.98 10,672,591.72 5.09 198,850,528.83
209,564,592.96 —— 10,674,665.34 5.09 198,889,927.62
%
%
251,755.73 0.18 12,587.79 5.00 239,167.94
141,952,829.07 99.82 7,441,957.48 5.24 134,510,871.59
%
%
141,952,829.07 99.82 7,441,957.48 5.24 134,510,871.59
142,204,584.80 —— 7,454,545.27 5.24 134,750,039.53
%
41,472.41 2,073.62 5.00
41,472.41 2,073.62 5.00 ——
%
1 209,112,751.26 10,455,637.56 5.00
1-2 10.00
2-3 180,200.02 54,060.01 30.00
3-4 70,804.25 35,402.13 50.00
4-5 159,365.02 127,492.02 80.00
5
209,523,120.55 10,672,591.72 5.09
3
12,587.79 10,514.17 2,073.62
7,441,957.48 3,229,063.64 10,672,591.72
7,454,545.27 3,229,063.64 10,514.17 10,674,665.34
4
5
161,422,013.74
77.03%
8,071,100.70
2
1,518,040.16
12,644,615.09 38,026,161.76
12,644,615.09 39,544,201.92
1
1,518,040.16
1,518,040.16
1,518,040.16
2
1 13,065,816.02
1 2 238,040.00
2 3 18,362.67
3 4 10,000.00
4 5
5 1,003,000.00
14,335,218.69
1,690,603.60
12,644,615.09
1,280,877.00 506,796.00
26,162.67 100,412.67
11,554,479.02 37,163,742.68
3,900,000.00
1,000,000.00 1,000,000.00
473,700.00
14,335,218.69 42,670,951.35
1,690,603.60 4,644,789.59
12,644,615.09 38,026,161.76
12
2022 1 1 3,644,789.59 1,000,000.00 4,644,789.59
2022 1 1
——
——
——
12
——
81,304.38 81,304.38
1,434,327.01 1,434,327.01
-1,601,163.36 -1,601,163.36
2022 12 31 690,603.60 1,000,000.00 1,690,603.60
1,000,000.00 1,000,000.00
3,644,789.59 81,304.38 1,434,327.01 -1,601,163.36 690,603.60
4,644,789.59 81,304.38 1,434,327.01 -1,601,163.36 1,690,603.60
3,900,000.00
——
%
11,554,479.02 1 80.60 577,723.95
1,000,000.00 5 6.98 1,000,000.00
684,618.00 1 4.78 34,230.90
473,700.00 1 3.30 23,685.00
288,819.00 1 2.01 14,440.95
—— 14,001,616.02 —— 97.67 1,650,080.80
3
1
3,178,076.08 3,178,076.08 6,162,132.58 6,162,132.58
3,178,076.08 3,178,076.08 6,162,132.58 6,162,132.58
2
2,714,496.58 2,714,496.58
3,000,000.00 6,600,000.00 9,600,000.00
Junchuang North
447,636.00 15,943.50 463,579.50
America, Inc.
Junchuang
Magnum S DE
RL DE CV
6,162,132.58 6,615,943.50 9,600,000.00 3,178,076.08
Junchuang North America, Inc.
4
536,977,144.84 405,322,350.58 329,709,993.25 260,700,376.52
10,544,512.25 7,897,019.40 5,872,819.24 3,468,317.90
547,521,657.09 413,219,369.98 335,582,812.49 264,168,694.42
1
501,350,542.44
35,273,832.35
352,770.05
7,678,685.64
2,050,289.52
815,537.09
547,521,657.09
244,490,791.30
303,030,865.79
547,521,657.09
293,429,738.44
36,197,376.90
82,877.91
4,035,320.98
950,848.66
886,649.60
335,582,812.49
191,095,056.20
144,487,756.29
335,582,812.49
5
-8,448,300.00
-791,325.94
-9,239,625.94
1
-14,663,084.01
869,523.71
1,001,814.61
10,514.17
-300,004.19
-71,911.93
-13,153,147.64
-1,869,189.76
153,986.80
-11,437,944.68
+ -
1
—— [2008]43
2