XML 96 R43.htm IDEA: XBRL DOCUMENT v3.20.1
SHARE BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2019
SHARE BASED COMPENSATION  
Summary of fair value of the options granted was estimated on the date of grant that prepared by the management with the assistance of an independent third party appraiser, and was determined using a binomial model

The fair value of the options granted was estimated on the date of grant that prepared by the management with the assistance of an independent third‑party appraiser, and was determined using a binomial model with the following assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair value per

    

 

    

 

    

 

    

 

    

 

 

 

ordinary share

 

Exercise

 

Expected

 

Contractual

 

Risk‑free

 

Expected

 

 

at grant date(1)

 

price(2)

 

volatility(3)

 

life(4)

 

interest rate(5)

 

dividend(6)

 

 

US$

 

US$

 

 

 

 

 

 

 

 

Granted in 2014

 

0.008

 

0.00001

 

40

%  

10 years

 

3.0-3.1

%  

0.0

Granted in 2015

 

0.008-0.016

 

0.00001

 

39

%  

10 years

 

2.5-3.1

%  

0.0

Granted in 2016

 

0.019-0.030

 

0.00001

 

39

%  

10 years

 

2.3-3

%  

0.0

Granted in 2017

 

0.034-0.059

 

0.00001-0.040

 

39

%  

10 years

 

3.0-3.2

%  

0.0

Granted in 2018

 

0.147-0.405

 

0.0001-0.200

 

35-38

%  

10 years

 

3.1-3.8

%  

0.0

Granted in 2019

 

0.274-0.484

 

0.00001-0.274

 

37-39

%  

10 years

 

3.0-3.4

%  

0.0


(1)

Fair value of underlying ordinary shares. Prior to the completion of initial public offering, the estimated fair value of the ordinary shares underlying the options as of the respective grant dates was determined based on a valuation with the assistance of a third party appraiser. The fair value of the underlying ordinary shares is determined based on the closing market price of the share after the completion of initial public offering in March 2019.

(2)

Exercise price. The exercise price of the options was determined by the Company’s Board of Directors.

(3)

Volatility. The volatility of the underlying ordinary shares was estimated based on the historical share price movement of the comparable companies for the period of time close to the expected time to exercise.

(4)

Contractual life. The contractual life of the share options was the period between the grant date and the expiry date.

(5)

Risk free rate. Risk free rate is estimated based on market yield of U.S. Sovereign Curve with maturity close to the share options as of the valuation date, plus country spread.

(6)

Expected dividend. The Company does not expect to declare any dividends in the foreseeable future.

Summary of share option activities

Service-based share options:


 

 

 

 

 

 

 

 

 

 

    

 

    

Weighted

    

Weighted

    

 

 

 

Number of

 

average

 

average

 

Aggregate

 

 

share

 

exercise

 

remaining

 

intrinsic

 

 

options

 

price

 

contractual life

 

value

 

 

 

 

US$

 

Years

 

US$

Outstanding as of January 1, 2019

 

136,028,000

 

0.01666

 

7.27

 

74,861,376

Granted

 

14,159,744

 

0.25409

 

  

 

  

Exercised

 

(82,857,500)

 

0.00001

 

 

 

 

Forfeited

 

(8,455,000)

 

0.05521

 

  

 

  

Outstanding as of December 31, 2019

 

 58,875,244

 

0.05868

 

8.11

 

10,478,715

 


Performance-based share options:


 

 

 

 

 

 

 

 

 

 

    

Number of

    

Weighted

    

Weighted average

    

Aggregate

 

 

share

 

average

 

remaining

 

intrinsic

 

 

options

 

exercise price

 

contractual life

 

value

 

 

  

 

US$

 

Years

 

US$

Outstanding as of January 1, 2019

 

 —

 

 —

 

 —

 

 —

Granted

 

47,108,000

 

0.00524

 

  

 

  

Forfeited

 

(10,050,000)

 

0.00137

 

  

 

  

Outstanding as of December 31, 2019

 

37,058,000

 

0.00629

 

9.01

 

8,537,131

 

Schedule of restricted share units activity

Service-based RSUs:


 

 

 

 

 

 

    

 

    

Weighted-Average

 

 

Number of Units

 

Grant-Date Fair Value

 

 

  

  

US$

Unvested as of January 1, 2019

 

10,800,000

  

0.33

Granted

 

18,319,012

  

0.35

Exercised

 

(2,162,032)

  

0.47

Forfeited

 

 —

  

  

Unvested as of December 31, 2019

 

26,956,980

  

0.36

 


Performance-based RSUs:


 

 

 

 

 

 

    

 

    

Weighted-Average

 

 

Number of Units

 

Grant-Date Fair Value

 

 

 

 

US$

Unvested as of January 1, 2019

 

 —

 

 —

Granted

 

1,700,000

 

0.40

Exercised

 

(250,000)

 

0.48

Forfeited

 

 —

 

 

Unvested as of December 31, 2019

 

1,450,000

 

0.38