XML 83 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Summary of Option Activity

The following table sets forth the summary of option activity for the year ended December 31, 2024:

 

 

 

Options
Outstanding

 

 

Weighted
Average
Exercise Price

 

 

Weighted
Average
Remaining
Contractual Life

 

 

Aggregate
Intrinsic Value

 

 

 

 

 

 

(US$)

 

 

(In years)

 

 

(US$ in thousands)

 

Outstanding, December 31, 2023

 

 

532,286,814

 

 

 

0.31

 

 

 

 

 

 

 

Granted (i)

 

 

80,139,500

 

 

 

0.01

 

 

 

 

 

 

 

Forfeited/Expired

 

 

(10,216,305

)

 

 

0.12

 

 

 

 

 

 

 

Exercised

 

 

(23,754,087

)

 

 

0.23

 

 

 

 

 

 

 

Outstanding, December 31, 2024

 

 

578,455,922

 

 

 

0.28

 

 

 

6.45

 

 

 

72,872

 

Vested and expected to vest as of December 31, 2024

 

 

563,629,595

 

 

 

0.28

 

 

 

6.39

 

 

 

68,826

 

Exercisable as of December 31, 2024

 

 

368,205,208

 

 

 

0.40

 

 

 

5.42

 

 

 

18,652

 

 

(i)
It consists a total of 79,229,500 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,

 

 

 

2022

 

 

2023

 

 

2024

 

Fair value of ordinary shares (US$)

 

0.40~0.72

 

 

 

0.64

 

 

 

0.72

 

Risk-free interest rate (%)

 

1.72~2.00

 

 

 

3.70

 

 

 

4.61

 

Expected volatility (%)

 

51.1~51.2

 

 

 

79.2

 

 

 

75.7

 

Expected dividend yield

 

 

 

 

 

 

 

 

 

Expected exercise multiple

 

2.2~2.8

 

 

 

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,

 

 

 

2022

 

 

2023

 

 

2024

 

 

2024

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

Cost of revenues

 

 

147,045

 

 

 

133,160

 

 

 

121,048

 

 

 

16,584

 

Selling, general and administrative

 

 

425,209

 

 

 

314,788

 

 

 

273,330

 

 

 

37,446

 

Research and development

 

 

239,187

 

 

 

188,784

 

 

 

150,017

 

 

 

20,552

 

 

 

 

811,441

 

 

 

636,732

 

 

 

544,395

 

 

 

74,582