XML 76 R43.htm IDEA: XBRL DOCUMENT v3.22.1
Share Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Schedule of Assumptions Used to Determine the Fair Value of Stock Options Under Binomial Option Pricing Model

15.

Share based compensation—(Continued)

In determining the fair value of the stock options, the binomial option pricing model was applied. The key assumptions used to determine the fair value of the options at the respective grant dates in 2019, 2020 and 2021 were as follows:

 

 

For the years ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

Expected volatility

 

45.98%~46.55%

 

 

47.28%~48.09%

 

 

48.47%~48.70%

 

Risk-free interest rate (per annum)

 

1.67%~2.41%

 

 

0.66%~0.92%

 

 

1.35%~1.62%

 

Exercise multiples

 

2.2~2.8

 

 

2.2~2.8

 

 

2.2~2.8

 

Expected dividend yield

 

0.00%

 

 

0.00%

 

 

0.00%

 

Fair value of underlying ordinary

   shares

 

RMB24.37~RMB39.06

 

 

RMB36.02~RMB47.16

 

 

RMB40.61~RMB109.73

 

Fair value of share option

 

RMB23.68~RMB38.40

 

 

RMB35.37~RMB46.53

 

 

RMB39.98~RMB109.10

 

Summary of Share Option Activities

The following table summarized the Group’s share option activities under the Option Plans:

 

 

 

Number of

options

 

 

Weighted

average

exercise

price

per

share

 

 

Weighted

average

grant

date

fair value

per

share

 

 

Weighted

average

remaining

contractual

life

 

 

Aggregate

intrinsic

value

 

 

 

 

 

 

 

RMB

 

 

RMB

 

 

Years

 

 

RMB

 

Outstanding as of December 31, 2019

 

 

15,943,140

 

 

 

0.66

 

 

 

11.88

 

 

 

7.16

 

 

 

593,890

 

Granted

 

 

1,726,988

 

 

 

0.68

 

 

 

40.90

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(3,681,447

)

 

 

0.67

 

 

 

9.90

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2020

 

 

13,988,681

 

 

 

0.61

 

 

 

14.74

 

 

 

6.38

 

 

 

651,182

 

Granted

 

 

6,869,069

 

 

 

0.65

 

 

 

57.05

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(287,482

)

 

 

0.65

 

 

 

40.40

 

 

 

 

 

 

 

 

 

Exercised

 

 

(2,627,997

)

 

 

0.52

 

 

 

6.23

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2021

 

 

17,942,271

 

 

 

0.63

 

 

 

31.78

 

 

 

7.04

 

 

 

676,115

 

Expect to Vest at December 31, 2021

 

 

17,942,271

 

 

 

0.63

 

 

 

31.78

 

 

 

 

 

 

 

 

 

Exercisable at December 31, 2021

 

 

9,459,362

 

 

 

0.62

 

 

 

16.78

 

 

 

5.56

 

 

 

356,554

 

Summary of Restricted Stock Option Activity

A summary of the RSUs activity for the year ended December 31, 2021 is as follows:

 

 

 

Number of

restricted shares

 

 

Weighted

average

grant-date

fair value

 

 

Weighted

average

remaining

contractual life

 

 

 

 

 

 

 

RMB

 

 

Years

 

Outstanding as of December 31, 2020

 

 

 

 

 

 

Granted

 

 

2,980,591

 

 

 

55.02

 

 

 

 

Vested

 

 

2,964,091

 

 

 

54.77

 

 

 

Forfeited

 

 

 

 

 

 

Outstanding as of December 31, 2021

 

 

16,500

 

 

 

95.46

 

 

 

2.46

 

Schedule of Share Based Compensation Expense

The Group recorded share based compensation expense of nil, nil and RMB 454,552 for the years ended December 31, 2019, 2020 and 2021, respectively, which were classified in the accompanying consolidated statements of operations as follows:

 

 

 

Years ended December 31,

 

 

 

2019

 

 

2020

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Fulfillment expenses

 

 

 

 

 

 

 

 

59,583

 

Selling and marketing expenses

 

 

 

 

 

 

 

 

38,463

 

General and administrative expenses

 

 

 

 

 

 

 

 

316,911

 

Technology and content expenses

 

 

 

 

 

 

 

 

36,595