XML 80 R50.htm IDEA: XBRL DOCUMENT v3.21.1
Share-based Compensation Expenses (Tables)
12 Months Ended
Dec. 31, 2020
Share-based Compensation Expenses  
Schedule of recognized share-based compensation expense

The Group recognized share-based compensation expense of RMB68,738, RMB61,736 and RMB20,464 for the years ended December 31, 2018, 2019 and 2020, respectively, which was classified as follows:

For the Years Ended December 31,

2018

2019

2020

    

RMB

    

RMB

    

RMB

    

US$ (Note 2(d))

Cost of revenue

 

1,483

 

4,006

 

1,044

 

160

Research and product development

 

9,124

 

12,057

 

4,349

 

667

Sales and marketing

 

1,305

 

3,321

 

1,099

 

168

General and administrative

 

56,826

 

42,352

 

13,972

 

2,141

Total

 

68,738

 

61,736

 

20,464

 

3,136

Summary of the option activity under the 2008 plan

The following table summarizes the Company’s option activities:

    

    

Weighted 

    

Weighted 

    

 Average

Average 

Aggregate 

Number of 

 Exercise 

 Remaining 

 Intrinsic  

share options

 Price

 Contractual Life

Value

US$

In Years

US$’000

Outstanding at January 1, 2020

 

19,872,396

 

1.74

 

5.85

 

3,914

Granted

 

 

 

 

Exercised

 

(572,679)

 

0.01

 

 

Forfeited

 

 

 

 

Modified

Outstanding at December 31, 2020

 

19,299,717

 

1.80

 

4.92

 

2,339

Vested and expected to vest at December 31, 2020

 

15,769,304

 

1.78

 

4.63

 

2,091

Exercisable at December 31, 2020

 

17,544,597

 

1.81

 

4.68

 

2,339

Schedule of assumptions used to estimate the fair value of option grant on the date of grant

The Company uses the binominal option pricing model to estimate the fair value of stock options. There was no option granted for the year ended December 31, 2020. The assumptions used to value the Company’s option grants for the years ended December 31, 2018 and 2019 were as follows:

    

2018

    

2019

    

Expected volatility

 

49.9

%  

48.05

%  

Risk-free interest rate

 

2.97

%  

2.72

%  

Exercise multiple

 

2.2-2.8

 

2.2-2.8

 

Expected dividend yield

 

0

%  

0

%  

Time to maturity (in years)

 

10

 

10

 

Expected forfeiture rate (post-vesting)

 

0%-20

%  

0%-20

%  

Fair value of the common share on the date of option grant

 

US$1.24-1.35 (RMB8.54-9.31)

 

US$1.5 (RMB10.42)

 

Summary of restricted shares activity

The following table summarizes the Company’s restricted shares activity under the plans:

    

Numbers of

    

Weighted average

    

restricted shares

    

grant date fair value

Restricted shares as of January 1, 2020

 

126,894

 

2.23

Granted

 

 

Vested

 

(52,488)

 

2.23

Forfeited

Restricted shares as of December 31, 2020

 

74,406

 

2.23

Vested and expected to vest at December 31, 2020

 

74,406

 

2.23