XML 83 R49.htm IDEA: XBRL DOCUMENT v3.24.0.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Option Activity

The following table sets forth the summary of option activity for the year ended December 31, 2023:

 

 

 

Options
Outstanding

 

 

Weighted
Average
Exercise Price

 

 

Weighted
Average
Remaining
Contractual Life

 

 

Aggregate
Intrinsic Value

 

 

 

 

 

 

(US$)

 

 

(In years)

 

 

(US$ in thousands)

 

Outstanding, December 31, 2022

 

 

479,471,102

 

 

 

0.35

 

 

 

 

 

 

 

Granted (i)

 

 

90,174,000

 

 

 

0.08

 

 

 

 

 

 

 

Forfeited/Expired

 

 

(15,212,381

)

 

 

0.22

 

 

 

 

 

 

 

Exercised

 

 

(22,145,907

)

 

 

0.35

 

 

 

 

 

 

 

Outstanding, December 31, 2023

 

 

532,286,814

 

 

 

0.31

 

 

 

6.28

 

 

 

205,497

 

Vested and expected to vest as of December 31, 2023

 

 

512,532,464

 

 

 

0.32

 

 

 

6.19

 

 

 

192,936

 

Exercisable as of December 31, 2023

 

 

321,994,786

 

 

 

0.44

 

 

 

4.84

 

 

 

81,522

 

 

(i)
It consists a total of 76,524,000 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,

 

 

 

2021

 

 

2022

 

 

2023

 

Fair value of ordinary shares (US$)

 

2.14~3.13

 

 

0.40~0.72

 

 

 

0.64

 

Risk-free interest rate (%)

 

0.93~1.57

 

 

1.72~2.00

 

 

 

3.70

 

Expected volatility (%)

 

47.2~48.0

 

 

51.1~51.2

 

 

 

79.2

 

Expected dividend yield

 

 

 

 

 

 

 

 

 

Expected exercise multiple

 

2.2~2.8

 

 

2.2~2.8

 

 

 

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,

 

 

 

2021

 

 

2022

 

 

2023

 

 

2023

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

Cost of revenues

 

 

173,263

 

 

 

147,045

 

 

 

133,160

 

 

 

18,755

 

Selling, general and administrative

 

 

718,377

 

 

 

425,209

 

 

 

314,788

 

 

 

44,337

 

Research and development

 

 

327,523

 

 

 

239,187

 

 

 

188,784

 

 

 

26,590

 

 

 

 

1,219,163

 

 

 

811,441

 

 

 

636,732

 

 

 

89,682