XML 62 R43.htm IDEA: XBRL DOCUMENT v3.20.1
Share-based Compensation (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
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:

 

 

 

May 2017

 

 

September 2017

 

 

2018

 

 

2019

 

Risk-free rate of return

 

 

3.2

%

 

 

3.5

%

 

2.7%-3.2%

 

 

1.6%-2.5%

 

Contractual life of option

 

10 years

 

 

10 years

 

 

10 years

 

 

10 years

 

Expected term

 

n/a

 

 

n/a

 

 

6.5 years

 

 

6 or 6.5 years

 

Estimated volatility rate

 

 

70

%

 

 

70

%

 

 

70

%

 

 

70

%

Expected dividend yield

 

 

0

%

 

 

0

%

 

 

0

%

 

 

0

%

Fair value of underlying ordinary shares

 

 

9.60

 

 

 

27.93

 

 

17.60-24.58

 

 

27.23-41.59

 

Summary of Option Activity

A summary of option activity under the Plan during the years ended December 31, 2017, 2018 and 2019 is presented below:

 

 

 

Number of

options

 

 

Weighted

average exercise

price

 

 

Weighted

average

remaining

contractual term

 

 

Aggregate

intrinsic value

 

 

 

 

 

 

 

$

 

 

Years

 

 

$

 

Outstanding at January 1, 2017

 

 

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

 

Granted

 

 

2,759,750

 

 

 

21.15

 

 

 

 

 

 

 

Exercised

 

 

(256,065

)

 

 

0.76

 

 

 

 

 

 

 

Forfeited

 

 

(290,327

)

 

 

3.73

 

 

 

 

 

 

 

Outstanding at December 31, 2018

 

 

8,761,735

 

 

 

7.47

 

 

 

7.80

 

 

 

138,009,758

 

Granted

 

 

1,067,385

 

 

 

32.22

 

 

 

 

 

 

 

Exercised

 

 

(670,939

)

 

 

1.57

 

 

 

 

 

 

 

Forfeited

 

 

(35,201

)

 

 

25.99

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

9,122,980

 

 

 

10.73

 

 

 

7.16

 

 

 

281,562,301

 

Vested and Exercisable as of December 31, 2019

 

 

4,379,511

 

 

 

3.51

 

 

 

6.25

 

 

 

166,772,005

 

Vested or expected to vest as of December 31, 2019

 

 

9,122,980

 

 

 

10.73

 

 

 

7.16

 

 

 

281,562,301

 

Allocation of Compensation Expense Related to Option

The weighted-average grant-date fair value of the options granted in 2017, 2018 and 2019 were $13.92, $14.03 and $20.98 per share, respectively. The Group recorded compensation expense related to the options of $4,752, $9,403 and $14,925 for the years ended December 31, 2017, 2018 and 2019, respectively, which were classified in the accompanying consolidated statements of operations as follows:

 

 

Year ended December 31,

 

 

 

2017

 

 

2018

 

 

2019

 

 

 

$

 

 

$

 

 

$

 

Selling, general and administrative

 

 

2,215

 

 

 

4,428

 

 

 

6,931

 

Research and development

 

 

2,537

 

 

 

4,975

 

 

 

7,994

 

Total

 

 

4,752

 

 

 

9,403

 

 

 

14,925

 

 

Summary of Non-vested Restricted Share Activity

The following table summarized the Group’s non-vested restricted share activity in 2019:

 

 

 

Numbers

of non-vested

restricted shares

 

 

Weighted

average grant

date

fair value

 

 

 

 

 

 

 

$

 

Non-vested as of January 1, 2018

 

 

693,333

 

 

 

2.57

 

Granted

 

 

757,000

 

 

 

20.73

 

Vested

 

 

(338,332

)

 

 

1.95

 

Non-vested as of December 31, 2018

 

 

1,112,001

 

 

 

15.13

 

Granted

 

 

171,000

 

 

 

27.55

 

Vested

 

 

(539,733

)

 

 

8.97

 

Non-vested as of December 31, 2019

 

 

743,268

 

 

 

22.45

 

Allocation of Compensation Expense Related to Restricted Shares As of December 31, 2019, there was $13,730 of total unrecognized compensation expense related to non-vested restricted shares. The Group recorded compensation expense related to the restricted shares of $5,179, $2,826 and $5,366 for the years ended December 31, 2017, 2018 and 2019, respectively, which were classified in the accompanying consolidated statements of operations as follows:

 

 

Year ended December 31,

 

 

 

2017

 

 

2018

 

 

2019

 

 

 

$

 

 

$

 

 

$

 

Selling, general and administrative

 

 

3,848

 

 

 

2,206

 

 

 

3,643

 

Research and development

 

 

1,331

 

 

 

620

 

 

 

1,723

 

Total

 

 

5,179

 

 

 

2,826

 

 

 

5,366