XML 40 R36.htm IDEA: XBRL DOCUMENT v3.20.1
Shareholders' equity (Tables)
3 Months Ended
Mar. 31, 2020
Shareholders' equity.  
Schedule of Ordinary Shares and Protected Ordinary Shares Issued and Outstanding

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

    

2020

    

2019

    

2018

 

 

(unaudited)

 

 

 

 

A1 protected ordinary shares

 

 —

 

 —

 

8,492,054

A2 protected ordinary shares

 

 —

 

 —

 

4,302,386

A3 protected ordinary shares

 

 —

 

 —

 

3,350,038

A4 protected ordinary shares

 

 —

 

 —

 

2,317,434

Ordinary shares

 

32,217,937

 

31,937,772

 

7,063,458

 

 

32,217,937

 

31,937,772

 

25,525,370

 

Schedule of Status of Options

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average

 

 

 

 

 

 

remaining

 

 

 

 

Weighted-average

 

contractual

 

 

Number of

 

exercise

 

term

 

    

options

    

price

    

(in years)

Outstanding at December 31, 2018

 

2,974,891

 

5.86

 

8.32

Granted

 

1,829,455

 

16.87

 

  

Exercised

 

(161,398)

 

5.37

 

  

Forfeited

 

(182,659)

 

11.07

 

  

Outstanding at December 31, 2019

 

4,460,289

 

9.93

 

8.07

Exercisable at December 31, 2019

 

1,662,729

 

5.70

 

6.85

Granted (unaudited)

 

199,775

 

25.90

 

  

Exercised (unaudited)

 

(276,778)

 

7.18

 

  

Forfeited (unaudited)

 

(83,558)

 

11.46

 

  

Outstanding at March 31, 2020 (unaudited)

 

4,299,728

 

10.82

 

7.79

Exercisable at March 31, 2020 (unaudited)

 

1,876,598

 

7.31

 

7.05

 

Schedule of Fair Value of Options Estimated on Grant Date

The fair value of these options was estimated on the grant date based on the following weighted average assumptions for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

 

 

 

 

 

 

ended

 

 

 

 

 

 

 

 

March 31, 

 

Year ended

 

 

2020

 

2019

 

December 31, 

 

    

(unaudited)

    

(unaudited)

    

2019

    

2018

    

2017

Volatility

 

46%

 

50%

 

50%

 

45% – 50%

 

51% – 56%

Expected term in years

 

4.42 – 5.56

 

5.56 – 6.11

 

5.0 – 6.11

 

5.25 – 6.25

 

6.25

Risk-free interest rate

 

1.40%

 

2.59%

 

1.52% – 2.59%

 

2.0% – 3.07%

 

2.0% – 2.4%

Estimated fair value of underlying ordinary shares

 

27.9

 

20.0 – 23.08

 

12.8 – 22.64

 

8.69 – 18.47

 

4.75 – 5.56

Dividend yield

 

0%

 

0%

 

0%

 

0%

 

0%

 

Schedule of Options Outstanding under 2011 Plan and 2019 Plan

The options outstanding under the 2011 Plan and 2019 Plan as of March 31, 2020 (unaudited) have been separated into exercise price groups as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

    

Exercisable

 

 

 

 

 

Weighted average

 

 

 

 

Weighted average

 

 

 

 

remaining

 

 

 

remaining

 

 

Number of

 

contractual

 

Number of

 

contractual

Exercise price

    

options

    

life (in years)

    

options

    

life (years)

$0.00 - $0.33 

 

 

156,152

 

8.45

 

 

53,385

 

7.90

$1.61-  $2.01

 

 

407,225

 

4.38

 

 

407,225

 

4.38

$4.48 - $5.55

 

 

1,310,243

 

7.54

 

 

796,711

 

7.38

$8.70 - $10.84

 

 

252,945

 

6.73

 

 

117,441

 

5.98

$12.78 - $18.46

 

 

1,428,806

 

8.74

 

 

376,172

 

8.74

$21.81 - $24.79

 

 

544,582

 

9.13

 

 

125,248

 

9.15

$25.82 - $27.90

 

 

199,775

 

6.88

 

 

416

 

6.88

 

 

 

4,299,728

 

7.79

 

 

1,876,598

 

7.05

Aggregate intrinsic value

 

$

61,692

 

  

 

$

33,522

 

 

 

The options outstanding under the 2011 Plan and 2019 Plan as of December 31, 2019 have been separated into exercise price groups as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

    

Exercisable

 

 

 

 

 

Weighted average

 

 

 

 

Weighted average

 

 

 

 

 

remaining

 

 

 

remaining

 

 

Number of

 

contractual

 

Number of

 

contractual

Exercise price

    

options

    

life (in years)

    

options

    

life (years)

$0.00 - $0.33 

 

 

157,655

 

8.64

 

 

45,546

 

7.78

$1.61 - $2.01

 

 

449,173

 

4.58

 

 

449,173

 

4.58

$4.48 - $5.55

 

 

1,482,296

 

7.63

 

 

880,095

 

7.38

$8.70 - $10.84

 

 

324,749

 

8.22

 

 

111,809

 

7.77

$12.78 - $18.46

 

 

1,475,433

 

8.97

 

 

93,148

 

8.86

$21.81 - $24.79

 

 

570,983

 

9.41

 

 

82,958

 

9.47

 

 

 

4,460,289

 

8.07

 

 

1,662,729

 

6.85

Aggregate intrinsic value

 

$

60,513

 

  

 

$

29,601

 

 

 

Schedule of Status of RSU

 

 

 

 

 

 

 

 

 

Weighted-average

 

 

Number of

 

grant date

 

    

RSU

    

fair value

Outstanding at December 31, 2018

 

 —

 

 —

Granted

 

124,727

 

22.95

Exercised

 

(849)

 

23.14

Forfeited

 

(5,625)

 

23.03

Outstanding at December 31, 2019

 

118,253

 

22.95

Granted (unaudited)

 

326,686

 

27.90

Exercised (unaudited)

 

(3,387)

 

24.31

Forfeited (unaudited)

 

(3,725)

 

23.09

Outstanding at March 31, 2020 (unaudited)

 

437,827

 

26.63

 

Schedule of Stock-Based Compensation Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

March 31, 

 

Year ended December 31, 

 

    

2020

    

2019

    

2019

    

2018

    

2017

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

Cost of revenue

 

$

70

 

$

22

 

$

142

 

$

12

 

$

20

Research and development

 

 

1,042

 

 

635

 

 

3,197

 

 

731

 

 

286

Sales and marketing

 

 

527

 

 

256

 

 

1,853

 

 

1,480

 

 

836

General and administrative

 

 

1,123

 

 

833

 

 

3,707

 

 

9,425

 

 

261

 

 

$

2,762

 

$

1,746

 

$

8,899

 

$

11,648

 

$

1,403