XML 78 R55.htm IDEA: XBRL DOCUMENT v3.22.2
SENIOR CONVERTIBLE PREFERRED SHARES AND WARRANTS (Tables)
12 Months Ended
Mar. 31, 2022
Temporary Equity And Warrant Liability Disclosure [Abstract]  
Summary of senior convertible preferred shares activities

The Company’s senior convertible preferred shares activities for the fiscal year ended March 31, 2022 are summarized below:

 

 

 

Mezzanine Equity

 

 

 

RMB

 

 

 

 

 

Balance as of March 31, 2021

 

 

 

Issuance of senior convertible preferred shares

 

 

239,452

 

Fair value impact recorded in the applicable issuance days

 

 

287,032

 

Balance as of March 31, 2022

 

 

526,484

 

Schedule of roll forward of Level 3 investment, warrant liabilities

The roll forward of Level 3 financial instruments, including both warrant liabilities and forward contracts, during the fiscal year ended March 31, 2022 was as follows:

 

 

 

Warrant
liabilities

 

 

Forward contract assets

 

 

 

RMB

 

 

RMB

 

 

 

 

 

 

 

 

Fair value of Level 3 financial instruments as of March 31, 2021

 

 

 

 

 

 

Issuance of warrants

 

 

647,850

 

 

 

 

Fair value of warrants and forward contracts at issuance

 

 

1,800,147

 

 

 

735,244

 

Settlement of forward contracts

 

 

 

 

 

(287,032

)

The change in fair value of financial instruments

 

 

(2,224,660

)

 

 

(441,088

)

Foreign currency translation

 

 

(26,947

)

 

 

(7,160

)

Fair value of Level 3 liabilities/(assets) as of March 31, 2022

 

 

196,390

 

 

 

(36

)

Summary of composition of fair value impact of issuance of senior convertible preferred shares

The composition of the fair value impact of the issuance of senior convertible preferred shares during the fiscal year ended March 31, 2022 was as follows:

 

 

 

For the fiscal year ended March 31, 2022

 

 

 

RMB

 

 

 

 

 

Fair value impact of the warrants

 

 

424,513

 

Fair value impact of the forward contracts

 

 

(294,156

)

Gain from the TDR of the 2024 Notes (Note 12)

 

 

55,874

 

 

 

 

186,231

 

 

Schedule of estimated fair value using the Black-Scholes option pricing model

For the warrants, with the assistance from an independent valuation firm, the Company estimated its fair value using the Black-Scholes option pricing model using the following main assumptions:

 

 

 

For the fiscal year ended March 31, 2022

 

 

 

 

 

Risk-free interest rate

 

0.12%~1.39%

 

Expected volatility

 

43.08%~55.29%

 

Dividend yield

 

 

0

%

Expected term (in years)

 

0.78~1.50

 

Fair value of underlying senior convertible preferred share

 

US$0.34 ~ US$1.12