XML 79 R50.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure Of Compensation Related Costs Share Based Payments [Line Items]  
Summary of Fair Value of Stock Options Valuation Assumptions The key assumptions used to determine the fair value of the options for the years ended December 31, 2021, 2022 and 2023 were as follows:
 
    
Years ended December 31,
 
    
2021
   
2022
   
2023
 
Expected volatility
     37.2%~38.1     35.2%~44.2     36.7%~38.7
Risk-free interest rate (per annum)
     1.00%~1.96     1.44%~3.97     3.40%~4.89
Exercise multiples
     2.8
(1)
 
    2.8
(1)
 
    2.8
(1)
 
Expected dividend yield
     0.00     0.00     0.00
Fair value of underlying ordinary shares
   $ 0.370~1.050     $ 0.302~0.461     $ 0.290~0.400  
Fair value of share option
   $ 0.370~1.050     $ 0.302~0.461     $ 0.290~0.400  
 
(1)
Exercise multiples defines the early exercise strategy of the grantees and only applies to binomial option pricing model.
Summary of Share based Compensation Expense
    
Years ended December 31,
 
    
2021
    
2022
    
2023
 
    
RMB
    
RMB
    
RMB
 
General and administrative expenses
     3,728,421        809,194        297,469  
Selling and marketing expense
     56,975        39,771        55,503  
Research and development expense
     48,777        63,884        80,279  
Cost of revenues
     3,740        6,406        8,576  
  
 
 
    
 
 
    
 
 
 
Total
  
 
3,837,913
 
  
 
919,255
 
  
 
441,827
 
  
 
 
    
 
 
    
 
 
 
TYT Company [Member]  
Disclosure Of Compensation Related Costs Share Based Payments [Line Items]  
Summary of Restricted Share Activity
The Group acquired Beijing Bang Li De Network Technology Co., Ltd. (“TYT”), a private company, in December 2021. Upon the completion of the acquisition, ordinary shares held by
non-controlling
interest holders, who are also management of TYT, are restricted and subject to a four-year vesting period since July 1, 2022.

 
 
  
Number of
restricted
shares
 
  
Weighted
average
grant date
fair value
per share
 
 
  
 
 
  
RMB
 
Unvested at December 31, 2022
  
 
968,198
 
  
 
99.91
 
Vested
     (242,049      99.91  
  
 
 
    
 
 
 
Unvested at December 31, 2023
  
 
726,149
 
  
 
99.91
 
  
 
 
    
 
 
 
Options Classified as Equity [Member]  
Disclosure Of Compensation Related Costs Share Based Payments [Line Items]  
Summary of Share Options Activity
The following table summarized the activities of the Group’s share options classified as equity:

 
 
  
Number of
options
 
 
Weighted
average
exercise
price
per share
 
  
Weighted
average
remaining
contract
life
 
  
Weighted
average
grant
date fair
value
per share
 
  
Aggregate
intrinsic
value
 
 
  
 
 
 
US$
 
  
 
 
  
US$
 
  
US$
 
Outstanding at December 31, 2022
  
 
377,059,533
 
 
 
0.000010
 
  
 
8.23
 
  
 
0.4874
 
  
 
150,820
 
Granted
     173,306,584       0.000010           0.3553     
Exercised
     (131,869,359     0.000010           0.5082     
Forfeited
     (20,070,480     0.000010           0.4841     
  
 
 
   
 
 
    
 
 
    
 
 
    
 
 
 
Outstanding at December 31, 2023
  
 
398,426,278
 
 
 
0.000010
 
  
 
8.25
 
  
 
0.4233
 
  
 
139,644
 
  
 
 
   
 
 
    
 
 
    
 
 
    
 
 
 
Vested and expected to vest at December 31, 2023
  
 
398,426,278
 
 
 
0.000010
 
  
 
8.25
 
  
 
0.4233
 
  
 
139,644
 
  
 
 
   
 
 
    
 
 
    
 
 
    
 
 
 
Exercisable at December 31, 202
3
  
 
77,187,431
 
 
 
0.000010
 
  
 
6.71
 
  
 
0.3453
 
  
 
27,053