XML 62 R46.htm IDEA: XBRL DOCUMENT v3.26.1
Share-based compensation (Tables)
12 Months Ended
Dec. 31, 2025
Summary of stock options activity

The following table summarizes the share options for the years ended December 31, 2023, 2024 and 2025:

  ​ ​ ​

  ​ ​ ​

Weighted-Average

  ​ ​ ​

Weighted

  ​ ​ ​

per Share

Average

Number of

Exercise

Remaining

Aggregate

shares

Price

Contractual Term

Intrinsic Value

US$

Years

US$

Outstanding as of December 31, 2022

 

114,000,000

 

0.76

 

8.12

 

Granted

30,000,000

0.40

Outstanding as of December 31, 2023

144,000,000

0.69

7.53

Cancelled

(84,000,000)

0.81

Outstanding as of December 31, 2024

 

60,000,000

 

0.50

 

7.02

 

Outstanding at of December 31, 2025

 

60,000,000

 

0.50

 

6.04

 

Vested as of December 31, 2025

 

60,000,000

0.50

6.04

Exercisable as of December 31, 2025

 

60,000,000

 

0.50

 

6.04

 

Summary of assumptions used to determine the fair value of stock options

The assumptions used to estimate the fair value of the share options granted were as follows:

  ​ ​ ​

For the Year Ended December 31, 

2023

Risk-free rate of return (1)

3.85% to 3.92

%

Dividend yield (2)

0

%

Expected volatility (3)

124.86

%

Expected term (4)

10 years

Exercise multiple (5)

2.80

Fair value of ordinary share

US$0.12 per ordinary share

1)The risk-free rate of return was estimated based on the yield of US Strip Bond with a maturity life equal to the remaining maturity life of the Company’s options as of the valuation date.
2)Dividend yield is zero as the Company has never declared or paid any cash dividends on its shares, and the Company does not anticipate any dividend payments in the foreseeable future.
3)The expected volatility was estimated based on the historical volatility of comparable peer public companies and the Company with a time horizon close to the contract life of the Company’s options.
4)Expected term is the contract life of the option.
5)The expected exercise multiple was estimated as the average ratio of the stock price to the exercise price of when employees would decide to voluntarily exercise their vested options. As the Company did not have sufficient information of past employee exercise history, it has considered the statistics by making reference to a widely-accepted academic research publication.
Restricted Share Units  
Summary of restricted shares units activity

The following table summarizes the RSUs activity for the years ended December 31, 2023, 2024 and 2025:

  ​ ​ ​

Number of

  ​ ​ ​

Weighted average

shares

grant date fair value

US$

Outstanding as of December 31, 2022

 

123,791,055

 

0.60

Granted

102,323,925

 

0.15

Forfeited

 

(28,129,155)

 

0.29

Vested

 

(51,031,395)

 

0.60

Outstanding as of December 31, 2023

 

146,954,430

0.35

Granted

 

494,060,175

0.10

Forfeited

 

(21,423,390)

0.22

Vested

 

(49,645,830)

0.61

Outstanding as of December 31, 2024

569,945,385

 

0.12

Granted

229,907,010

0.07

Forfeited

(62,462,055)

0.07

Vested

(186,096,045)

0.16

Outstanding as of December 31, 2025

 

551,294,295

0.09