XML 47 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Share Based Compensation (Tables)
12 Months Ended
Dec. 31, 2018
Share-based Payment Arrangement [Abstract]  
Schedule of the Group's option activities under the 2007 Plan

 

   Number of
options
  

Weighted
average

exercise

price

   Weighted
average
remaining
contractual
term
   Aggregate
intrinsic
value
 
       ($)   (Years)   ($) 
                 
Outstanding, January 1, 2016   32,037,240    0.30    4.97    308 
Granted   610,000    0.56           
Forfeited   (5,190,297)   0.34           
                     
Outstanding, December 31, 2016   27,456,943    0.30    5.26    308 
                     
Vested and expected to vest at December 31, 2016   27,456,943    0.30    5.26    308 
                     
Outstanding, January 1, 2017   27,456,943    0.30    5.26    308 
Granted   9,085,000    0.70           
Forfeited   (8,007,606)   0.04           
                     
Outstanding, August 18, 2017   28,534,337    0.48    6.99    - 
                     
Vested and expected to vest at August 18, 2017   28,534,337    0.48    6.99    -
Schedule of share based compensation on the original grant-date fair value of the award

   Number of
options
  

Weighted
average

exercise

price

   Weighted average
remaining
contractual term
   Aggregate
intrinsic
value
 
       ($)   (Years)   ($) 
                 
Converted under Assumed Options:                
Outstanding, August 18, 2017   2,695,194    5.08    6.99    6,561 
Granted   180,000    5.30           
Forfeited   (49,804)   6.58           
                     
Outstanding, December 31, 2017   2,825,390    5.38    6.43    6,860 
                     
Vested and expected to vest at December 31, 2017   2,825,390    5.38    6.43    6,860 
                     
Outstanding, January 1, 2018   2,825,390    5.38    6.43    6,860 
Granted   -    -           
Forfeited   (316,585)   3.09           
                     
Outstanding, December 31, 2018   2,508,805    5.29    6.01    312 
                     
Vested and expected to vest at December 31, 2018   2,508,805    5.29    6.01    312
Schedule of estimated fair value of options
   Year 2016   Year 2017   Year 2018 
             
Risk-free interest rates   1.58%-2.60%   1.06%-2.32%   * 
Expected life (years)   10 years    10 years    * 
Expected volatility   45%-46%   31.9%-43.9%   * 
Expected dividend yield   0%   0%   * 
Exercise multiple   2.20    2.20    * 
Post-vesting forfeit rate   10%   10%   * 
Fair value of underlying ordinary shares  $0.615-$0.697   $7.45    * 
Fair value of share option  $0.309-$0.315   $2.34-$7.45    * 
Schedule of compensation expense relating to share options granted to employees
   For the years ended December 31, 
   2017   2018 
         
Cost of revenues   -    - 
Sales and marketing expenses   1,470    359 
General and administrative expenses   1,277    254 
Research and development expenses   3,143    363 
           
    5,890    976