XML 70 R45.htm IDEA: XBRL DOCUMENT v3.22.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2021
Text Block [Abstract]  
Summary of the Number and Weighted Average Exercise Prices Movements in Stock Options

The following table illustrates the number and weighted average exercise prices of, and movements in, stock options during the year:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

average

 

 

 

 

 

 

average

 

 

 

2021

 

 

exercise price

 

 

2020

 

 

exercise price

 

 

 

Number stock options

 

 

 

 

Number stock options

 

 

 

Outstanding January 1,

 

 

1,465,295

 

 

 

1.85

 

 

 

392,850

 

 

 

0.01

 

Granted

 

 

1,144,000

 

 

 

15.80

 

 

 

1,072,445

 

 

 

2.53

 

Exercised

 

 

(34,000

)

 

 

2.38

 

 

 

 

 

 

 

Forfeited

 

 

(105,000

)

 

 

16.67

 

 

 

 

 

 

 

Outstanding December 31,

 

 

2,470,295

 

 

 

9.18

 

 

 

1,465,295

 

 

 

1.85

 

Summary of the Number and Weighted Average Purchase Prices Movements in RSU

The following table illustrates the number and weighted average purchase prices of, and movements in, RSUs during the year:

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

average

 

 

 

 

 

 

average

 

 

 

2021

 

 

purchase

price

 

 

2020

 

 

purchase

price

 

 

 

Number RSUs

 

 

 

 

Number RSUs

 

 

 

Outstanding January 1,

 

 

153,595

 

 

 

 

 

 

25,295

 

 

0.01

 

Granted

 

 

175,991

 

 

 

 

 

 

128,300

 

 

0.00

 

Vested

 

 

(57,372

)

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(12,500

)

 

 

 

 

 

 

 

 

 

Outstanding December 31,

 

 

259,714

 

 

 

 

 

 

153,595

 

 

 

0.00

 

Summary of Fair Value Per Ordinary Share Pre-IPO at the Grant Based Upon Equity Value

The inputs used in the measurement of the fair value per ordinary share pre-IPO at the grant/measurement date based upon the total equity value was as follows:

 

 

January 1,

 

 

 

2021

 

 

 

 

 

 

Expected volatility (%)

 

 

85

%

Expected life (years)

 

 

6.0

 

Risk-free interest rate (%)

 

 

-0.6

%

Expected dividend yield

 

$

 

Summary of Fair Value Per Option at Each Grant/Measurements Date Using the Black-Scholes Formula

The input used in the measurement of the fair value per option at each grant/measurements date using the Black-Scholes formula (including the related number of options and the fair value of the options) were as follows:

 

 

July 1,

 

 

June 25,

 

 

June 25,

 

 

February 4,

 

 

January 1,

 

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

2021

 

 

 

 

 

 

 

Option 1

 

 

Option 2

 

 

 

 

 

 

 

 

 

Number of options

 

 

150,000

 

 

 

14,000

 

 

 

88,000

 

 

 

873,000

 

 

 

107,000

 

Fair value of the options

 

10.50

 

 

10.90

 

 

13.73

 

 

11.88

 

 

5.06

 

Fair value of the ordinary shares

 

14.67

 

 

15.46

 

 

15.46

 

 

16.69

 

 

7.25

 

Exercise price

 

14.67

 

 

16.74

 

 

2.38

 

 

16.69

 

 

7.25

 

Expected volatility (%)

 

 

85

%

 

 

85

%

 

 

85

%

 

 

85

%

 

 

85

%

Expected life (years)

 

 

6.1

 

 

 

6.1

 

 

 

4.6

 

 

 

6.1

 

 

 

6.0

 

Risk-free interest rate (%)

 

 

1.2

%

 

 

1.2

%

 

 

-0.5

%

 

 

0.8

%

 

 

-0.6

%

Expected dividend yield