XML 91 R52.htm IDEA: XBRL DOCUMENT v3.23.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Summary of Option Activity

The following table sets forth the summary of option activity for the year ended December 31, 2022:

 

 

 

Options
Outstanding

 

 

Weighted
Average
Exercise Price

 

 

Weighted
Average
Remaining
Contractual Life

 

 

Aggregate
Intrinsic Value

 

 

 

 

 

 

(US$)

 

 

(In years)

 

 

(US$ in thousands)

 

Outstanding, December 31, 2021

 

 

341,665,534

 

 

 

0.49

 

 

 

 

 

 

 

Granted (i)

 

 

174,961,521

 

 

 

0.11

 

 

 

 

 

 

 

Forfeited/Expired

 

 

(17,625,428

)

 

 

0.26

 

 

 

 

 

 

 

Exercised

 

 

(19,530,525

)

 

 

0.48

 

 

 

 

 

 

 

Outstanding, December 31, 2022

 

 

479,471,102

 

 

 

0.35

 

 

 

6.78

 

 

 

193,032

 

Vested and expected to vest as of December 31, 2022

 

 

450,152,110

 

 

 

0.37

 

 

 

6.63

 

 

 

173,988

 

Exercisable as of December 31, 2022

 

 

276,887,892

 

 

 

0.48

 

 

 

5.25

 

 

 

76,753

 

 

(i)
It consists a total of 138,649,623 options granted with an exercise price of US$0 each that will reduce the number of ordinary shares under the 2021 Plan available for future grants by 1.3 ordinary shares.
Schedule of Assumptions Used to Value Share Options Granted to Employees and Non-Employees The assumptions used to value the share options granted to employees and non-employees were as follows:

 

 

 

Year Ended December 31,

 

 

 

2020

 

 

2021

 

 

2022

 

Fair value of ordinary shares (US$)

 

2.60~3.42

 

 

2.14~3.13

 

 

0.40~0.72

 

Risk-free interest rate (%)

 

0.60~0.78

 

 

0.93~1.57

 

 

1.72~2.00

 

Expected volatility (%)

 

48.2~50.4

 

 

47.2~48.0

 

 

51.1~51.2

 

Expected dividend yield

 

 

 

 

 

 

 

 

 

Expected exercise multiple

 

2.2~2.8

 

 

2.2~2.8

 

 

2.2~2.8

 

Schedule of Share-based Compensation Expense Included in Relevant Financial Statement

The following table sets forth the amount of share-based compensation expense included in each of the relevant financial statement line items:

 

 

 

Year ended December 31,

 

 

 

2020

 

 

2021

 

 

2022

 

 

2022

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

Cost of revenues

 

 

201,970

 

 

 

173,263

 

 

 

147,045

 

 

 

21,320

 

Selling, general and administrative

 

 

851,416

 

 

 

718,377

 

 

 

425,209

 

 

 

61,650

 

Research and development

 

 

316,709

 

 

 

327,523

 

 

 

239,187

 

 

 

34,679

 

 

 

 

1,370,095

 

 

 

1,219,163

 

 

 

811,441

 

 

 

117,649