XML 67 R55.htm IDEA: XBRL DOCUMENT v3.21.2
Share-based payment (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2021
Dec. 31, 2020
Share-based Payment Arrangement [Abstract]    
Schedule of stock option activity plan

Share options

 

Number of
shares

 

Weighted
average
exercise
price

 

Weighted
average
grant date
fair value

 

Weighted
average
remaining
contractual
life

       

(US$)

 

(US$)

   

Outstanding as of January 1, 2020

 

47,277

 

 

$

881.97

 

$

343.83

 

7.1

Forfeited

 

(4,462

)

 

 

366.00

 

 

285.11

 

 

Outstanding as of March 31, 2020

 

42,815

 

 

$

935.74

 

$

349.95

 

7.0

Outstanding as of June 30, 2020

 

42,815

 

 

$

935.74

 

$

349.95

 

6.8

Expected to vest and exercisable as of June 30, 2020

 

42,815

 

 

$

935.74

 

$

349.95

 

6.8

     

 

 

 

   

 

     

Outstanding as of January 1, 2021

 

216,706

 

 

 

991.99

 

 

468.60

 

9.0

Forfeited

 

(5,700

)

 

 

1005.85

 

 

475.71

 

 

Outstanding as of March 31, 2021

 

211,006

 

 

$

991.62

 

$

468.41

 

8.7

Forfeited

 

(800

)

 

 

1005.85

 

 

475.71

 

 

Outstanding as of June 30, 2021

 

210,206

 

 

$

991.57

 

$

468.38

 

8.5

Expected to vest and exercisable as of June 30, 2021

 

210,206

 

 

$

991.57

 

$

468.38

 

8.5

Share options

 

Number
of shares

 

Weighted
average
exercise
price

 

Weighted
average
grant date
fair value

 

Weighted
average
remaining
contractual life

       

(US$)

 

(US$)

   

Outstanding as of January 1, 2018

 

56,362

 

 

$

892.24

 

$

350.52

 

9.1

Granted

 

1,000

 

 

 

1,005.85

 

$

225.30

 
 

Forfeited

 

(2,400

)

 

 

1,005.85

 

$

387.63

 

 

Outstanding as of December 31, 2018

 

54,962

 

 

$

889.35

 

$

346.63

 

8.1

Forfeited

 

(7,685

)

 

 

934.82

 

$

363.82

 

 

Outstanding as of December 31, 2019

 

47,277

 

 

$

881.97

 

$

343.83

 

7.1

Granted

 

176,890

 

 

 

1,005.85

 

$

495.95

 
 

Forfeited

 

(7,461

)

 

 

623.31

 

$

326.36

 

 

Outstanding as of December 31, 2020

 

216,706

 

 

 

991.99

 

 

468.60

 

9.0

Expected to vest and exercisable as of December 31, 2020

 

216,706

 

 

$

991.99

 

$

468.60

 

9.0

Schedule of weighted average assumptions applied to options  

Grant date

 

For the
years ended
December 31,
2018

Risk-free interest rate(1)

 

3.55

%

Expected dividend yield(2)

 

0.0

%

Volatility(3)

 

51.7

%

Exercise multiple(4)

 

2.2

 

Life of options(5)

 

10 years

 

Fair value of underlying ordinary shares(6)

 

$515.40

 

Grant date

 

For the
years ended
December 31,
2020

Risk-free interest rate(1)

 

1.54% ~ 1.61%

 

Expected dividend yield(2)

 

0.0%

 

Volatility(3)

 

50.2% ~ 51.8%

 

Exercise multiple(4)

 

2.2 ~ 2.8   

 

Life of options(5)

 

10 years   

 

Fair value of underlying ordinary shares(6)

 

$976.98 ~ $1,316.40   

 

Schedule non-vested shares activity
 

Number of
non-vested
shares

 

Weighted
average
grant date
fair value
per share

       

(US$)

Outstanding as of January 1, 2020

 

20,523

 

 

$

182.13

Transfer to non-vested share units

 

(20,523

)

 

$

182.13

Outstanding as of March 31, 2020

 

 

 

$

Outstanding as of June 30, 2020

 

 

 

$

 

Number of
non-vested
shares

 

Weighted
average
grant date
fair value
per share

       

(US$)

Outstanding as of January 1, 2020

 

123,575

 

 

$

143.89

Forfeited

 

(446

)

 

$

227.24

Transfer from non-vested shares

 

20,523

 

 

$

182.13

Outstanding as of March 31, 2020

 

143,652

 

 

$

149.10

Outstanding as of June 30, 2020

 

143,652

 

 

$

149.10

     

 

 

 

 

Outstanding as of January 1, 2021

 

143,652

 

 

$

149.10

Forfeited

 

 

 

$

Outstanding as of June 30, 2021

 

143,652

 

 

$

149.10

 

Number of
non-vested
shares

 

Weighted
Average
Grant date
fair value
per share

       

(US$)

Outstanding as of January 1, 2018

 

43,723

 

 

$

139.80

Forfeited

 

(8,923

)

 

$

102.35

Outstanding as of December 31, 2018

 

34,800

 

 

$

149.40

Transfer to non-vested share units

 

(14,277

)

 

$

102.35

Outstanding as of December 31, 2019

 

20,523

 

 

$

182.13

Transfer to non-vested share units

 

(20,523

)

 

$

182.13

Outstanding as of December 31, 2020

 

 

 

$

 

Number of
non-vested
share units

 

Weighted
Average
Grant date
fair value
per share

       

(US$)

Outstanding as of January 1, 2018

 

120,007

 

 

$

155.55

Forfeited

 

(5,890

)

 

$

188.84

Outstanding as of December 31, 2018

 

114,117

 

 

$

153.83

Forfeited

 

(4,819

)

 

$

255.99

Transfer from non-vested shares

 

14,277

 

 

$

102.35

Outstanding as of December 31, 2019

 

123,575

 

 

$

143.89

Forfeited

 

(446

)

 

$

227.24

Transfer from non-vested shares

 

20,523

 

 

$

182.13

Outstanding as of December 31, 2020

 

143,652

 

 

$

149.10