XML 60 R43.htm IDEA: XBRL DOCUMENT v3.22.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Schedule of Compensation Expense Recognized for Share-Based Awards

Compensation expense recognized for share-based awards was as follows:

 

 

 

Year ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Share-based compensation expenses

 

 

 

 

 

 

 

 

 

 

 

 

—Share options(a)

 

 

43,168

 

 

 

72,203

 

 

 

47,405

 

Assumptions used to Determine Fair Value of Share Options Granted Assumptions used to determine the fair value of share options granted during 2020 and 2021 are summarized in the following table:

 

 

Year ended December 31,

 

 

 

2020

 

 

2021

 

Risk-free interest rate

 

2.20%~3.30%

 

 

2.88%~3.19%

 

Expected volatility

 

41.30%~43.62%

 

 

42.93%~43.41%

 

Expected life of option (years)

 

10

 

 

10

 

Expected dividend yield

 

 

-

 

 

 

-

 

Fair value per ordinary share

 

US$1.04~US$1.47

 

 

US$0.84~US$2.25

 

 

 

Schedule of Net Income Per Share, Basic and Diluted

 

 

Year ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for basic calculation - Net income attributable to

   ordinary shareholders of the Company

 

 

292,170

 

 

 

173,324

 

 

 

88,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic calculation - weighted average

   ordinary shares outstanding

 

 

208,156,507

 

 

 

208,812,049

 

 

 

209,551,821

 

Dilutive effect of share options

 

 

7,699,070

 

 

 

6,811,724

 

 

 

11,184,176

 

Denominator for diluted calculation

 

 

215,855,577

 

 

 

215,623,773

 

 

 

220,735,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per ordinary share

 

 

1.40

 

 

 

0.83

 

 

 

0.42

 

Diluted net income per ordinary share

 

 

1.35

 

 

 

0.80

 

 

 

0.40

 

 

 

Year ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Numerator for basic calculation - Net income attributable to

   ordinary shareholders of the Company

 

 

292,170

 

 

 

173,324

 

 

 

88,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic calculation - weighted average

   ordinary shares outstanding

 

 

208,156,507

 

 

 

208,812,049

 

 

 

209,551,821

 

Dilutive effect of share options

 

 

7,699,070

 

 

 

6,811,724

 

 

 

11,184,176

 

Denominator for diluted calculation

 

 

215,855,577

 

 

 

215,623,773

 

 

 

220,735,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per ordinary share

 

 

1.40

 

 

 

0.83

 

 

 

0.42

 

Diluted net income per ordinary share

 

 

1.35

 

 

 

0.80

 

 

 

0.40

 

Summary of Stock Option Activity

A summary of the stock option activity under the 2015 Share Incentive Plan and 2018 Share Incentive Plan for the years ended December 31, 2019, 2020 and 2021 is included in the table below.

 

 

 

Number of

options

 

 

Weighted average

exercise price (US$)

 

 

Weighted

average

remaining

contractual

life (years)

 

 

Aggregate

intrinsic

value (US$)

 

Outstanding at January 1, 2019

 

 

13,260,000

 

 

 

0.43

 

 

 

8.40

 

 

 

18,705

 

Forfeited

 

 

(400,000

)

 

 

0.96

 

 

 

 

 

 

 

 

 

Exercised

 

 

(1,494,732

)

 

 

0.17

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

11,365,268

 

 

 

0.44

 

 

 

7.59

 

 

 

17,737

 

Granted

 

 

19,175,500

 

 

 

0.86

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(1,778,500

)

 

 

0.60

 

 

 

 

 

 

 

 

 

Exercised

 

 

(2,655,669

)

 

 

0.48

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2020

 

 

26,106,599

 

 

 

0.74

 

 

 

8.08

 

 

 

30,299

 

Granted

 

 

3,840,000

 

 

 

1.10

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(4,709,197

)

 

 

0.81

 

 

 

 

 

 

 

 

 

Exercised

 

 

(3,011,064

)

 

 

0.43

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2021

 

 

22,226,338

 

 

 

0.80

 

 

 

7.41

 

 

 

26,813

 

Exercisable as of December 31, 2021

 

 

7,801,637

 

 

 

0.47

 

 

 

6.02

 

 

 

9,928

 

Expected to vest as of December 31, 2021

 

 

13,046,881

 

 

 

0.97

 

 

 

8.16

 

 

 

15,362