XML 55 R22.htm IDEA: XBRL DOCUMENT v3.22.1
Convertible Redeemable Preferred Shares
12 Months Ended
Dec. 31, 2021
Temporary Equity Disclosure [Abstract]  
Convertible Redeemable Preferred Shares

14.

Convertible redeemable preferred shares

The following table summarizes changes in the carrying amount of the convertible redeemable preferred shares for the years ended December 31, 2019, 2020 and 2021:

 

 

 

Series A

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Series B

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Series C

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Series D

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Series E

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Series F

Convertible

redeemable

preferred shares

(par value US$0.001)

 

 

Total

 

 

 

Number

of shares

 

 

Amount

 

 

Number

of shares

 

 

Amount

 

 

Number of

shares

 

 

Amount

 

 

Number of

shares

 

 

Amount

 

 

Number of

shares

 

 

Amount

 

 

Number of

shares

 

 

Amount

 

 

Number of

shares

 

 

Amount

 

Balance as of January 1, 2019

 

 

9,497,040

 

 

 

238,504

 

 

 

7,586,836

 

 

 

201,588

 

 

 

33,320,256

 

 

 

1,041,923

 

 

 

10,068,160

 

 

 

1,010,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60,472,292

 

 

 

2,492,056

 

Issuance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,021,942

 

 

 

3,693,326

 

 

 

 

 

 

 

 

 

30,021,942

 

 

 

3,693,326

 

Collection of Subscription

   Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,697

 

Accretion

 

 

 

 

 

123,459

 

 

 

 

 

 

94,078

 

 

 

 

 

 

335,372

 

 

 

 

 

 

(4,189

)

 

 

 

 

 

329,279

 

 

 

 

 

 

 

 

 

 

 

 

877,999

 

Balance as of December 31, 2019

 

 

9,497,040

 

 

 

361,963

 

 

 

7,586,836

 

 

 

295,666

 

 

 

33,320,256

 

 

 

1,393,992

 

 

 

10,068,160

 

 

 

1,005,852

 

 

 

30,021,942

 

 

 

4,022,605

 

 

 

 

 

 

 

 

 

90,494,234

 

 

 

7,080,078

 

Issuance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,203,072

 

 

 

495,318

 

 

 

 

 

 

 

 

 

4,203,072

 

 

 

495,318

 

Accretion

 

 

 

 

 

83,312

 

 

 

 

 

 

65,967

 

 

 

 

 

 

311,443

 

 

 

 

 

 

147,741

 

 

 

 

 

 

696,035

 

 

 

 

 

 

 

 

 

 

 

 

1,304,498

 

Balance as of December 31, 2020

 

 

9,497,040

 

 

 

445,275

 

 

 

7,586,836

 

 

 

361,633

 

 

 

33,320,256

 

 

 

1,705,435

 

 

 

10,068,160

 

 

 

1,153,593

 

 

 

34,225,014

 

 

 

5,213,958

 

 

 

 

 

 

 

 

 

94,697,306

 

 

 

8,879,894

 

Issuance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,953,652

 

 

 

241,341

 

 

 

9,777,383

 

 

 

1,179,326

 

 

 

11,731,035

 

 

 

1,420,667

 

Issuance upon conversion of

   convertible bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,906,031

 

 

 

192,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,906,031

 

 

 

192,122

 

Accretion

 

 

 

 

 

21,898

 

 

 

 

 

 

17,207

 

 

 

 

 

 

246,015

 

 

 

 

 

 

37,083

 

 

 

 

 

 

186,424

 

 

 

 

 

 

 

 

 

 

 

 

508,627

 

Convert to Class A Ordinary

   shares

 

 

(9,497,040

)

 

 

(467,173

)

 

 

(7,586,836

)

 

 

(378,840

)

 

 

(30,284,935

)

 

 

(1,467,859

)

 

 

(7,952,405

)

 

 

(940,464

)

 

 

(5,876,520

)

 

 

(916,388

)

 

 

(9,056,944

)

 

 

(1,092,428

)

 

 

(70,254,680

)

 

 

(5,263,152

)

Convert to Class B Ordinary

   shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,941,352

)

 

 

(675,713

)

 

 

(2,115,755

)

 

 

(250,212

)

 

 

(30,302,146

)

 

 

(4,725,335

)

 

 

(720,439

)

 

 

(86,898

)

 

 

(47,079,692

)

 

 

(5,738,158

)

Balance as of December 31,

   2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized as of December 31,

   2019

 

 

9,497,040

 

 

 

 

 

 

 

7,586,836

 

 

 

 

 

 

 

33,320,256

 

 

 

 

 

 

 

10,068,160

 

 

 

 

 

 

 

30,021,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Authorized as of December 31,

   2020

 

 

9,497,040

 

 

 

 

 

 

 

7,586,836

 

 

 

 

 

 

 

44,226,287

 

 

 

 

 

 

 

10,068,160

 

 

 

 

 

 

 

36,122,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All series of convertible redeemable preferred shares were converted to Class A/B ordinary shares immediately upon the completion of the Group’s IPO

 

 

14.

Convertible redeemable preferred shares—(Continued)

The following table summarizes the issuance of convertible redeemable preferred shares up to December 31, 2021:

 

Series

 

Issuance date

 

Share

Issued

 

 

Issue Price per

Share

 

Proceeds

from

Issuance

A, B, C-1, C-2

 

August 31, 2012 ~

November 11, 2016

 

 

44,887,552

 

 

US$0.21~US$2.65

 

US$63,902

C-3

 

June 26, 2018

 

 

1,884,512

 

 

US$2.65

 

US$5,000

C-3

 

December 7, 2018

 

 

7,819,871

 

 

US$2.65

 

RMB138,688

C-3

 

February 8, 2021 ~

May 25, 2021

 

 

10,906,031

 

 

US$2.65

 

RMB192,122

D

 

July 5, 2018

 

 

2,115,755

 

 

US$10.83

 

US$22,917

D

 

July 5, 2018

 

 

7,952,405

 

 

US$12.74

 

US$101,340

E

 

June 3 ~

September 16, 2019

 

 

2,521,844

 

 

US$17.84

 

US$45,000

E

 

June 3, 2019

 

 

27,500,098

 

 

US$0.70

 

US$20,115

E+

 

September 4 ~

September 14, 2020

 

 

4,203,072

 

 

US$17.84

 

US$75,000

E+

 

February 8, 2021 ~

May 25, 2021

 

 

1,953,652

 

 

US$17.84

 

RMB241,341

F

 

April 16, 2021 ~

May 25, 2021

 

 

9,777,383

 

 

US$19.43

 

US$168,000

 

Key terms of the Series A, B, C-1, C-2, C-3, D, E, F convertible redeemable preferred shares are summarized as follows:

Dividend Rights

Each preferred share shall have the right to receive cumulative dividends, on an as-converted basis, when, as and if declared by the Board.

The order of distribution shall be made from holders of Series F convertible redeemable preferred shares, holders of Series E convertible redeemable preferred shares, holders of Series D convertible redeemable preferred shares, holders of Series C-3 convertible redeemable preferred shares and holders of Series C-1 and C-2 convertible redeemable preferred shares, holders of Series B convertible redeemable preferred shares to holders of Series A convertible redeemable preferred shares. No dividend shall be paid on the ordinary shares at any time unless and until all dividends on the convertible redeemable preferred shares have been paid in full.

In the event the Company declares dividends, for holder of Series A convertible redeemable preferred shares, the non-cumulative is at the rate of 8% of issue price, for holder of Series B, C-1, C-2, C-3, D, E and F convertible redeemable preferred shares, the cumulative dividend is at the rate of 8% of issue price.

No dividends have been declared on the convertible redeemable preferred shares.

 

14.

Convertible redeemable preferred shares—(Continued)

 

Liquidation Rights

Upon the occurrence of any liquidation or deemed liquidation event, whether voluntary or involuntary, all assets and funds of the Company legally available for distribution shall be distributed to the shareholders in the following order and manner:

Holders of convertible redeemable preferred shares of later series have preference to the distribution of assets or funds over holders of convertible redeemable preferred shares of earlier series and holders of ordinary shares, in the following sequence: holders of Series F convertible redeemable preferred shares, holders of Series E convertible redeemable preferred shares, holders of Series D convertible redeemable preferred shares, holders of Series C-3 convertible redeemable preferred shares and holders of Series C-1 and C-2 convertible redeemable preferred shares, holders of Series B convertible redeemable preferred shares to holders of Series A convertible redeemable preferred shares. The amount of preference will be equal to 150% of the issuance price plus any and all declared but unpaid dividends.

After distribution to the holder of convertible redeemable preferred shares the amount of preference, all remaining assets and funds of the Company available for distribution to the shareholders shall be distributed ratably among all the shareholders on a fully diluted basis.

Conversion Rights

The holders of the convertible redeemable preferred shares have the rights to convert of the preferred shares into ordinary shares at an initial conversion ratio of one for one at the option of the holders at any time. The initial conversion price is the issuance price of preferred shares, subject to adjustment in the event of (1) share split, share consolidation, share dividend or other similar event, and (2) issuance of new securities at a price per share less than the conversion price in effect on the date of or immediately prior to such issuance. In that case, the conversion price shall be reduced concurrently to the subscription price of such issuance. Each preferred share shall automatically be converted, into ordinary shares upon the closing of a Qualified IPO.

Voting rights

Each preferred share confers the right to receive notice of, attend and vote at any general meeting of members on an as-converted basis. The holders of the convertible redeemable preferred shares vote together with the ordinary shareholders, and not as a separate class or series, on all matters put before the shareholders.

Redemption rights

At the option of a holder of the convertible redeemable preferred shares, the Company shall redeem at the redemption price all or any part of the outstanding convertible redeemable preferred shares, upon breach of contract, or at any time after the redemption start date for each series of convertible redeemable preferred shares. The redemption start date is December 31, 2022 for all series of convertible redeemable preferred shares.

The redemption price equals to the greater of (1) the issue price with an twenty percent compound per annum for Series A and Series B, or ten percent simple per annum return for Series C-1, C-2 and C-3, Series D, Series E and Series F (if the period is less than one year, such return shall be calculated pro rata) to the redemption price payment date, plus all accrued or declared but unpaid dividends or (2) the fair market value of preferred shares.


14.Convertible redeemable preferred shares—(Continued)

 

Accounting of Convertible Redeemable Preferred Shares

The Company classified all preferred shares as mezzanine equity in the consolidated balance sheets because they are redeemable at the holders’ option any time after a certain date and are contingently redeemable upon the occurrence of certain liquidation events outside of the Company’s control. The convertible redeemable preferred shares are recorded initially at fair value, net of issuance costs.

 

The Company records accretion on the convertible redeemable preferred shares to the redemption value from the issuance dates to the earliest redemption dates. The accretion, calculated as the current redemption value, is recorded against retained earnings, or in the absence of retained earnings, by charging against additional paid-in capital. Once additional paid-in capital has been exhausted, additional charges are recorded by increasing the accumulated deficit. The accretion of convertible redeemable preferred shares was RMB877,999, RMB1,304,498 and RMB508,627 for the years ended December 31, 2019, 2020 and 2021, respectively.

The Company determined that the embedded conversion features and the redemption features do not require bifurcation as they either are clearly and closely related to the convertible redeemable preferred shares or do not meet the definition of a derivative.

The Company has determined that there was no beneficial conversion feature attributable to all convertible redeemable preferred shares because the initial effective conversion prices of these convertible redeemable preferred shares were higher than the fair value of the Company’s ordinary shares determined by the Company taking into account independent valuations.