XML 160 R58.htm IDEA: XBRL DOCUMENT v3.20.1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2019
Stock Options  
Schedule of share option activities

The following table summarizes the Group’s share option activities with its employees and directors:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted-Average

    

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

Number of

 

Weighted-Average

 

Contractual Term

 

Aggregate

 

 

Options

 

Exercise Price

 

(years)

 

Intrinsic Value

 

 

 

 

 

 

 

 

 

 

Outstanding as of January 1, 2019

 

50,000

 

US$

0.93

 

4.07

 

Nil

Granted

 

 —

 

 

 —

 

 —

 

Nil

Exercised

 

 —

 

 

 —

 

 —

 

Nil

Forfeited

 

 —

 

 

 —

 

 —

 

Nil

Outstanding as of December 31, 2019

 

50,000

 

US$

0.93

 

3.07

 

Nil

Vested and expected to vest as of December 31, 2019

 

50,000

 

US$

0.93

 

3.07

 

Nil

Exercisable as of December 31, 2019

 

50,000

 

US$

0.93

 

3.07

 

Nil

 

Schedule of fair value of options valuation assumptions

The fair value of the share options were measured on the respective grant dates based on the Black-Scholes option pricing model, with below assumptions made regarding expected term and volatility, risk-free interest rate and dividend yield:

 

 

 

 

 

 

Risk-free interest rate

 

 

2.19

%

Expected life (years)

 

 

2.93

 

Expected dividend yield

 

 

0.00

%

Volatility

 

 

78.55

%

Fair value of options at grant date

 

US$

0.51

 

 

Performance conditions  
Schedule of share option activities

The following table summarizes the share option activities subject to performance condition:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted-Average

    

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

Number of

 

Weighted-Average

 

Contractual Term

 

Aggregate Intrinsic

 

 

Options

 

Exercise Price

 

(years)

 

Value

 

 

 

 

 

 

 

 

 

 

Outstanding as of January 1, 2019

 

2,000,000

 

US$

1.86

 

2.06

 

Nil

Granted

 

 —

 

 

 —

 

 —

 

Nil

Exercised

 

 —

 

 

 —

 

 —

 

Nil

Forfeited

 

(1,000,000)

 

US$

0.93

 

 —

 

Nil

Outstanding as of December 31, 2019

 

1,000,000

 

US$

0.93

 

3.07

 

Nil

Vested and expected to vest as of December 31, 2019

 

1,000,000

 

US$

0.93

 

3.07

 

Nil

Exercisable as of December 31, 2019

 

 —

 

 

 —

 

 —

 

Nil

 

Schedule of fair value of options valuation assumptions

The fair value of the awards that are based on the performance condition was calculated using the Black-Scholes option pricing model with the following assumptions:

 

 

 

 

 

Risk-free interest rate

    

2.19

%

Expected life (years)

 

2.93

 

Expected dividend yield

 

0.00

%

Volatility

 

78.55

%

Fair value of options at grant date

US$

0.51

 

 

Stock options and ordinary shares granted by Red 5  
Schedule of share option activities

The following table summarizes the Red 5’s share option activities with its employees and directors for the year ended December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted-Average

    

 

 

 

 

 

Weighted-Average

 

Remaining

 

 

 

 

Number of

 

Exercise Price per

 

Contractual Term

 

Aggregate 

 

 

Options

 

Option

 

(years)

 

Intrinsic Value

 

 

 

 

 

 

 

 

 

 

Outstanding as of January 1, 2019

 

5,111,250

 

US$

0.049

 

2.24

 

Nil

Granted

 

 —

 

 

 —

 

 —

 

Nil

Exercised

 

 —

 

 

 —

 

 —

 

Nil

Forfeited

 

 —

 

 

 —

 

 —

 

Nil

Outstanding as of December 31, 2019

 

5,111,250

 

US$

0.049

 

1.24

 

Nil

Vested and expected to vest as of December 31, 2019

 

5,111,250

 

US$

0.049

 

1.24

 

Nil

Exercisable as of December 31, 2019

 

5,111,250

 

US$

0.049

 

1.24

 

Nil

 

Schedule of fair value of options valuation assumptions

 

 

 

 

Risk-free interest rate

    

 0.78

%

Expected life (years)

 

 4.00

 

Expected dividend yield

 

0.00

%

Volatility

 

 45.70

%

 

Options Cancelled and Accelerated Vested Under Service and Performance Condition  
Schedule of fair value of options valuation assumptions

The fair value of the options canceled and accelerated vested under service and performance condition was measured on the modification date using Binomial Tree Pricing Model with the following assumptions:

 

 

 

 

 

Risk-free interest rate

    

1.16%‑1.62

%

Expected life (years)

 

4.49‑5.00

 

Expected dividend yield

 

0.00

%

Volatility

 

62%‑74

%

Fair value of options at modification date

 

US$0.06‑US$0.31

 

 

Options Cancelled and Accelerated Vested Under Market Condition  
Schedule of fair value of options valuation assumptions

The fair value of the options canceled and accelerated vested under market condition was measured on the modification date using the Monte Carlo Simulation model with the following assumptions:

 

 

 

 

 

Risk-free interest rate

    

1.52

%

Expected life (years)

 

5.00

 

Expected dividend yield

 

0.00

%

Volatility

 

 72

%

Fair value of options at modification date

 

US$0.18‑US$0.25