XML 75 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Share-based Compensation (Tables)
12 Months Ended
Dec. 31, 2017
Schedule of Assumptions Used to Estimate Fair Values of Share Options Granted

The following table presents the assumptions used to estimate the fair values of the share options granted in the years presented:

 

 

 

March 2015

 

 

October 2015

 

 

March 2016

 

 

August 2016

 

 

December 2016

 

 

May 2017

 

 

September 2017

 

Risk-free rate

   of return

 

 

3.1

%

 

 

3.1

%

 

 

2.8

%

 

 

2.5

%

 

 

3.4

%

 

 

3.2

%

 

 

3.5

%

Contractual life

   of option

 

10 years

 

 

10 years

 

 

10 years

 

 

10 years

 

 

10 years

 

 

10 years

 

 

10 years

 

Estimated

   volatility rate

 

 

70

%

 

 

70

%

 

 

70

%

 

 

70

%

 

 

70

%

 

 

70

%

 

 

70

%

Expected

   dividend

   yield

 

 

0

%

 

 

0

%

 

 

0

%

 

 

0

%

 

 

0

%

 

 

0

%

 

 

0

%

Fair value of

   underlying

   ordinary

   shares

 

 

1.62

 

 

 

1.92

 

 

 

7.14

 

 

 

8.04

 

 

 

8.04

 

 

 

9.60

 

 

 

27.93

 

 

Summary of Option Activity

A summary of option activity under the Plan during the years ended December 31, 2015, 2016 and 2017 is presented below:

 

 

 

Number of

options

 

 

Weighted

average exercise

price

 

 

Weighted

average

remaining

contractual term

 

 

Aggregate

intrinsic value

 

 

 

 

 

 

 

$

 

 

Years

 

 

$

 

Outstanding at January 1, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

4,309,232

 

 

 

0.60

 

 

 

 

 

 

 

Outstanding at December 31, 2015

 

 

4,309,232

 

 

 

0.60

 

 

 

9.68

 

 

 

18,874,438

 

Granted

 

 

2,918,993

 

 

 

1.53

 

 

 

 

 

 

 

Forfeited

 

 

(84

)

 

 

1.74

 

 

 

 

 

 

 

Outstanding at December 31, 2016

 

 

7,228,141

 

 

 

0.97

 

 

 

9.00

 

 

 

53,677,170

 

Granted

 

 

264,480

 

 

 

8.76

 

 

 

 

 

 

 

Exercised

 

 

(100,834

)

 

 

0.65

 

 

 

 

 

 

 

Forfeited

 

 

(843,410

)

 

 

1.11

 

 

 

 

 

 

 

Outstanding at December 31, 2017

 

 

6,548,377

 

 

 

1.28

 

 

 

8.06

 

 

 

130,668,851

 

Vested and Exercisable as of December 31,

   2017

 

 

2,307,319

 

 

 

0.80

 

 

 

7.84

 

 

 

47,134,503

 

Vested or expected to vest as of December 31,

   2017

 

 

6,548,377

 

 

 

1.28

 

 

 

8.06

 

 

 

130,668,851

 

 

Allocation of Compensation Expense Related to Option

The weighted-average grant-date fair value of the options granted in 2015, 2016 and 2017 were $1.62, $6.94 and $13.92 per share, respectively. The Group recorded compensation expense related to the options of $419,709, $3,524,733 and $4,751,933 for the year ended December 31, 2015, 2016 and 2017, respectively, which were classified in the accompanying consolidated statements of operations as follows:

 

 

Year ended December 31,

 

 

 

2015

 

 

2016

 

 

2017

 

 

 

$

 

 

$

 

 

$

 

General and administrative

 

 

124,871

 

 

 

1,472,993

 

 

 

2,215,282

 

Research and development

 

 

294,838

 

 

 

2,051,740

 

 

 

2,536,651

 

Total

 

 

419,709

 

 

 

3,524,733

 

 

 

4,751,933

 

 

Summary of Non-vested Restricted Share Activity

The following table summarized the Group’s non-vested restricted share activity in 2017:

 

 

 

Numbers

of non-vested

restricted shares

 

 

Weighted

average grant

date

fair value

 

 

 

 

 

 

 

$

 

Non-vested as of January 1, 2017

 

 

2,309,490

 

 

 

1.31

 

Granted

 

 

50,000

 

 

 

27.93

 

Vested

 

 

(2,309,490

)

 

 

1.03

 

Transferred from Red Kingdom

 

 

643,333

 

 

 

0.60

 

Non-vested as of December 31, 2017

 

 

693,333

 

 

 

2.57

 

 

Allocation of Compensation Expense Related to Restricted Shares

As of December 31, 2017, there was $1,517,160 of total unrecognized compensation expense related to non-vested Restricted Shares. The Group recorded compensation expense related to the restricted shares of $2,281,695, $1,400,545 and $5,179,173 for the year ended December 31, 2015, 2016 and 2017, respectively, which were classified in the accompanying consolidated statements of operations as follows:

 

 

Year ended December 31,

 

 

 

2015

 

 

2016

 

 

2017

 

 

 

$

 

 

$

 

 

$

 

General and administrative

 

 

964,012

 

 

 

825,822

 

 

 

3,848,165

 

Research and development

 

 

1,317,683

 

 

 

574,723

 

 

 

1,331,008

 

Total

 

 

2,281,695

 

 

 

1,400,545

 

 

 

5,179,173

 

 

Red Kingdom  
Summary of Non-vested Restricted Share Activity

The following table summarized the non-vested restricted shares activities of Red Kingdom in 2017:

 

 

 

Numbers

of non-vested

restricted shares

 

 

Weighted

average grant

date

fair value

 

 

 

 

 

 

 

$

 

Non-vested as of January 1, 2017

 

 

2,784,999

 

 

 

0.60

 

Vested

 

 

(811,667

)

 

 

0.60

 

Forfeited

 

 

(1,329,999

)

 

 

0.60

 

Transferred to the Company

 

 

(643,333

)

 

 

0.60

 

Non-vested as of December 31, 2017