XML 57 R41.htm IDEA: XBRL DOCUMENT v3.21.1
SHARE BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2020
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

Riskfree

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.

11. SHARE-BASED COMPENSATION (Continued)

Share options (Continued)

Summary of share option activities

    

    

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

61,267,744

 

0.06276

 

  

 

  

Exercised

(82,857,500)

 

0.00001

 

  

 

  

Forfeited

(18,505,000)

 

0.02597

 

 

Outstanding as of December 31, 2019

 

95,933,244

 

0.05223

 

8.46

 

17,694,050

Cancelled to grant RSUs

 

(7,660,000)

 

0.27400

 

 

Exercised

(16,688,995)

0.00031

Forfeited

(11,840,000)

0.09374

Outstanding as of December 31, 2020

 

59,744,249

 

0.03005

 

7.50

 

29,829,248

Schedule of service based RSU

    

    

Weighted-Average

Number of Units

Grant-Date Fair Value

  

  

US$

Unvested as of January 1, 2019

10,800,000

  

0.33

Granted

20,019,012

  

0.36

Exercised

(2,412,032)

  

0.47

Unvested as of December 31, 2019

 

28,406,980

  

0.34

Granted

44,179,590

0.23

Cancelled to grant new RSUs

(900,000)

0.26

Exercised

(449,990)

0.23

Forfeited

(1,410,000)

0.20

Unvested as of December 31, 2020

 

69,826,580

  

0.28